{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Parametres","01-Saisie Recettes&Depenses","02-Saisie Recettes&Depenses","03-Saisie Recettes&Depenses","04-Saisie Recettes&Depenses","05-Saisie Recettes&Depenses","06-Saisie Recettes&Depenses","07-Saisie Recettes&Depenses","08-Saisie Recettes&Depenses","09-Saisie Recettes&Depenses","10-Saisie Recettes&Depenses","11-Saisie Recettes&Depenses","12-Saisie Recettes&Depenses","ANNEE"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":64,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Parametres","index":0,"n_rows":132,"n_cols":8,"rows_kept":132,"cut":false,"hidden":false,"merged":[[2,3,2,7],[4,6,4,7],[12,6,12,7],[37,2,37,3],[37,4,37,5],[37,6,37,7],[45,1,45,4],[6,0,10,0],[4,2,4,3],[4,4,4,5],[39,0,41,0],[12,2,12,3],[12,4,12,5],[14,0,20,0],[32,2,32,3],[33,2,33,3],[34,2,34,3],[30,2,30,4],[22,2,22,3],[24,0,27,0]]}
["CALCUL SACEM"]
[]
["ANNEE",2022,null,"Association MONASSO - MASMAC"]
[]
["TABLEAU TAUX SACEM - Protocole SMA",null,"Etablissement de concerts",null,"Festival",null,"Séances occasionnelles"]
[null,null,"Abattements","Taux","Abattements","Taux","Abattements","Taux"]
["RECETTES ENTREES HT\n(BILLETTERIE)","Taux général",null,0.11,null,0.11,null,0.11]
[null,"Abattement Contrat",0.2,{"$f":"D7*(1-C8)","v":8.8000000000000009E-2},0.2,{"$f":"F7*(1-E8)","v":8.8000000000000009E-2},0.2,{"$f":"H7*(1-G8)","v":8.8000000000000009E-2}]
[null,"Abattement Protocolaire SMA",0.12,{"$f":"D8*(1-C9)","v":7.7440000000000009E-2},0.09,{"$f":"F8*(1-E9)","v":8.0080000000000012E-2},0.1,{"$f":"H8*(1-G9)","v":7.9200000000000007E-2}]
[null,"Abattement Commission paritaire SMA",0,{"$f":"D9*(1-C10)","v":7.7440000000000009E-2},0,{"$f":"F9*(1-E10)","v":8.0080000000000012E-2},0,{"$f":"H9*(1-G10)","v":7.9200000000000007E-2}]
[null,"Majoration SMA relative aux offerts au delà de",0.1,null,0.1,null,0.05]
[]
[null,null,"Etablissement de concerts",null,"Festival",null,"Séances occasionnelles"]
[null,null,"Abattements","Taux","Abattements","Taux","Abattements","Taux"]
["RECETTES ANNEXES HT\n(BAR)","Taux général",null,0.11,null,0.11,null,0.11]
[null,"Abattement Contrat",0.2,{"$f":"D15*(1-C16)","v":8.8000000000000009E-2},0.2,{"$f":"F15*(1-E16)","v":8.8000000000000009E-2},0.2,{"$f":"H15*(1-G16)","v":8.8000000000000009E-2}]
[null,"Abattement Assiette Recettes Annexes",0.5,{"$f":"D16*(1-C17)","v":4.4000000000000004E-2},0.5,{"$f":"F16*(1-E17)","v":4.4000000000000004E-2},0.5,{"$f":"H16*(1-G17)","v":4.4000000000000004E-2}]
[null,"Abattement Protocolaire SMA",0.12,{"$f":"D17*(1-C18)","v":3.8720000000000004E-2},0.09,{"$f":"F17*(1-E18)","v":4.0040000000000006E-2},0.1,{"$f":"H17*(1-G18)","v":3.9600000000000003E-2}]
[null,"Abattement Recettes Annexes SMA",0.13,{"$f":"D18*(1-C19)","v":3.3686400000000005E-2},0.2,{"$f":"F18*(1-E19)","v":3.2032000000000005E-2},0,{"$f":"H18*(1-G19)","v":3.9600000000000003E-2}]
[null,"Abattement Commission paritaire SMA",0,{"$f":"D19*(1-C20)","v":3.3686400000000005E-2},0,{"$f":"F19*(1-E20)","v":3.2032000000000005E-2},0,{"$f":"H19*(1-G20)","v":3.9600000000000003E-2}]
[null,"Majoration SMA relative aux offerts au delà de",0.1,null,0.1,null,0.05]
[]
[null,null,"Etablissement de concerts"]
[null,null,"Abattements","Taux"]
["FORFAIT MINIMUM","Forfait au tarif général",null,61.88]
[null,"Abattement Contrat",0.2,{"$f":"D25*(1-C26)","v":49.504000000000005}]
[null,"Abattement Protocolaire SMA",0.12,{"$f":"ROUND(D26*(1-C27),2)","v":43.56}]
[null,"Abattement Commission paritaire SMA",0,{"$f":"ROUND(D27*(1-C28),2)","v":43.56}]
[]
[]
[null,null,"Majoration relative aux offerts"]
[null,null,0.05,0.1,2.5000000000000001E-2]
[null,null,0.15,null,0.05]
[null,null,0.2,null,0.1]
[null,null,0.2,null,0.15,"plafond"]
[]
[]
[null,null,"Etablissement de concerts",null,"Festival",null,"Séances occasionnelles"]
[null,null,"Abattements",null,"Abattements",null,"Abattements"]
["DEPENSES ENGAGEES HT","Majoration du budget artistique HT","Selon jauge de la salle",null,0.35,null,0.25,{"$f":"\"+ frais tech & pub\"","v":"+ frais tech & pub"}]
[null,"Abattement remise copies des Factures artistiques",0.1,null,0.1,null,0.1]
[null,"Abattement Fais d'approche (transports inclus)",0.1,null,0.1,null,0.1]
[]
[]
[]
[null,"MAJORATION FRAIS ARTISTIQUES JAUGE DE LA SALLE"]
[null,"Jauge de la salle : ","jusqu'à ",200,0.2]
[null,"Jauge de la salle : ",201,400,0.25]
[null,"Jauge de la salle : ",401,700,0.3]
[null,"Jauge de la salle : ","plus de ",700,0.35]
[null,null,null,"Festivals",0.35]
[null,null,null,"Séance occasionnelle",0.25]
[]
[]
[]
[null,"FACTURATION"]
[null,"TVA ",0.1]
[null,"AGESSA SS",0.01]
[null,"AGESSA CFP",1E-3]
[]
[]
["typedeseance"]
["payant"]
["gratuit"]
[]
[]
["typeorganisateur"]
["ETABLISSEMENT DE CONCERTS"]
["FESTIVAL"]
["ORGANISTEUR DE SEANCES OCCASIONNELLES"]
[]
[]
["Mois"]
["Janvier"]
["Février"]
["Mars"]
["Avril"]
["Mai"]
["Juin"]
["Juillet"]
["Août"]
["Septembre"]
["Octobre"]
["Novembre"]
["Décembre"]
[]
[]
["Redevancesur"]
["RECETTES"]
["DEPENSES"]
["FORFAIT MINI"]
[]
[]
["ListSalle","ListJaugeSalle"]
["PLEIN AIR",200000]
["STADE DE France",150000]
["VELODROME",100000]
["ARENA",50000]
["ZENITH",20000]
["OLYMPIA",3000]
["MA SMAC",1000]
["MON CLUB 1",750]
["MON CLUB 2",450]
["MON CLUB 3",250]
["MON CLUB 4",150]
["MON SALON",50]
["MES TOILETTES",5]
[]
["WOODSTOCK",500000]
["WORLD FLUTE DE PAN FESTIVAL",180]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["OuiNon"]
["Oui"]
["Non"]

{"sheet":"01-Saisie Recettes&Depenses","index":1,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[7,28,7,32],[7,14,8,14],[7,5,7,13],[7,15,7,22],[7,27,8,27],[7,23,7,26],[135,0,135,1],[0,0,0,1],[7,0,8,0],[7,1,8,1],[7,2,8,2],[1,0,1,4],[0,2,0,10],[5,1,5,2],[7,3,8,3],[7,4,8,4]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Janvier",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 2",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":450},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.3},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":129450.83931000001},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10024.672996166402},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,{"$f":"IF(B24=0,\"\",VLOOKUP(B24,ListJaugeSalle,2,FALSE))","v":""},null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[]
["Fait à ","CHATEAURENARD","Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"02-Saisie Recettes&Depenses","index":2,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Février",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,"",null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,{"$f":"IF(B24=0,\"\",VLOOKUP(B24,ListJaugeSalle,2,FALSE))","v":""},null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",M25*L25)","v":""},{"$f":"IF(P25>0,\"payant\",IF(B25=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B25=0,\"\",R25+S25)","v":""},null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",(X25+Y25)*Z25)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D31=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D31=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D38=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D38=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D45=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D45=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D52=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D52=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D59=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D59=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D66=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D66=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D73=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D73=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D80=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D80=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D87=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D87=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D94=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D94=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D101=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D101=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D108=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D108=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D115=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D115=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D122=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D122=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,{"$f":"IF(D129=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D129=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","Châteaurenard","Le ","2020-03-03","Cachet et Signature"]

{"sheet":"03-Saisie Recettes&Depenses","index":3,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Mars",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,"",null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","Châteaurenard","Le ","2020-04-09","Cachet et Signature"]

{"sheet":"04-Saisie Recettes&Depenses","index":4,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Avril",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","CHATEAURENARD","Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"05-Saisie Recettes&Depenses","index":5,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Mai",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",3]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,"",null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,{"$f":"IF(B18=0,\"\",VLOOKUP(B18,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ",null,"Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"06-Saisie Recettes&Depenses","index":6,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Juin",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","CHATEAURENARD","Le ","2019-07-14","Cachet et Signature"]

{"sheet":"07-Saisie Recettes&Depenses","index":7,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Juillet",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ",null,"Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"08-Saisie Recettes&Depenses","index":8,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Août",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ",null,"Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"09-Saisie Recettes&Depenses","index":9,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Septembre",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ",null,"Le ",{"$f":"TODAY()-30","v":"2022-06-06"},"Cachet et Signature"]

{"sheet":"10-Saisie Recettes&Depenses","index":10,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Octobre",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","Châteaurenard","Le ","2019-11-14","Cachet et Signature"]

{"sheet":"11-Saisie Recettes&Depenses","index":11,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Novembre",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","Châteaurenard","Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"12-Saisie Recettes&Depenses","index":12,"n_rows":140,"n_cols":34,"rows_kept":140,"cut":false,"hidden":false,"merged":[[135,0,135,1],[0,0,0,1],[0,2,0,10],[1,0,1,4],[5,1,5,2],[7,0,8,0],[7,1,8,1],[7,2,8,2],[7,3,8,3],[7,4,8,4],[7,5,7,13],[7,14,8,14],[7,15,7,22],[7,23,7,26],[7,27,8,27],[7,28,7,32]]}
["Nom de l'adhérent SMA",null,{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.0"]
["ETABLISSEMENT DE CONCERTS"]
[]
["ETAT DES RECETTES REALISEES ET DEPENSES ENGAGEES (HT) "]
[]
["Mois de","Décembre",null,"Année",{"$f":"Parametres!B3","v":2022},"Nbre dates",{"$f":"COUNTA(A10:A135)","v":1}]
[]
["Dates","Nom de la Salle\n(ou Nom du festival)","Jauge de la salle","Nom des orchestres,\n groupes \nou artistes","Programme joint: oui/non ou n° de programme","Dépenses Engagées",null,null,null,null,null,null,null,null,"Type de séance","Recettes Entrées",null,null,null,null,null,null,null,"Recettes Annexes",null,null,null,"Calcul redevance sur","Montant de la redevance"]
[null,null,null,null,null,"Montants cession HT ou engagement","Facture ou Fiche de paie fournie","Frais d'approche inclus","Montants Abattus","Total Frais Artistiques ","Taux de majoration/ dépenses","Calcul Dépenses Engagées","Taux redevance/ Dépenses","Calcul redevance/ Dépenses",null,"Recettes Billetterie HT","Nbre Total d'Entrées","Nbre Entrées Payantes","Nbre Entrées Gratuites","% Entrées Gratuites","% Majoration/ Entrées gratuites","Taux redevance/ Billetterie","Calcul redevance/ Billetterie","Recettes Buvette HT","Autres recettes Annexes HT","Taux redevance /Recettes Annexes","Calcul redevance /Recettes Annexes",null,"Montant Redevance HT","TVA ","Redevance AGESSA SS","Redevance AGESSA CFP","TOTAL Redevance TTC "]
["2018-01-21","MON CLUB 1",{"$f":"IF(B10=0,\"\",VLOOKUP(B10,ListJaugeSalle,2,FALSE))","v":750},"BOB MARLEY","Oui",1900,"Oui","Oui",{"$f":"IF(F10=0,\"\",IF(A$2=Parametres!A$68,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!C$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!C$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$69,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!E$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!E$42,IF(H10=\"Non\",F10,\"\")))),IF(A$2=Parametres!A$70,IF(G10=\"Oui\",IF(H10=\"Oui\",F10-F10*Parametres!C$41-(F10-F10*Parametres!C$41)*Parametres!C$42,IF(H10=\"Non\",F10-F10*Parametres!G$41,\"\")),IF(G10=\"Non\",IF(H10=\"Oui\",F10-F10*Parametres!G$42,IF(H10=\"Non\",F10,\"\")))),\"\"))))","v":1539},{"$f":"IF(B10=0,\"\",SUM(I10:I15))","v":99577.568700000003},{"$f":"IF(C10=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C10<=Parametres!D$47,Parametres!E$47,IF(C10<=Parametres!D$48,Parametres!E$48,IF(C10<=Parametres!D$49,Parametres!E$49,IF(C10>Parametres!D$50,Parametres!E$50,\"\")))))))","v":0.35},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B10=\"\",\"\",J10+J10*K10))","v":134429.717745},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",M10*L10)","v":10410.237342172801},{"$f":"IF(P10>0,\"payant\",IF(B10=0,\"\",\"gratuit\"))","v":"payant"},250000,{"$f":"IF(B10=0,\"\",R10+S10)","v":830},800,30,{"$f":"IF(O10=\"gratuit\",\"\",IF(Q10=0,0,IF(Q10=\"\",\"\",S10/R10)))","v":3.7499999999999999E-2},{"$f":"IF(O10=\"gratuit\",\"\",IF(B10=0,\"\",IF(A$2=Parametres!A$68,IF(T10<Parametres!C$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T10<Parametres!E$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T10<Parametres!G$21,0,IF(T10<Parametres!D$32,Parametres!E$32,IF(T10<Parametres!C$33,Parametres!E$33,IF(T10<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":0},{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":7.7440000000000009E-2},{"$f":"IF(B10=0,\"\",IF(O10=\"gratuit\",P10*V10,P10*V10+(P10*V10)*U10))","v":19360.000000000004},1800,0,{"$f":"IF(B10=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":3.3686400000000005E-2},{"$f":"IF(B10=0,\"\",(X10+Y10)*Z10)","v":60.635520000000007},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",IF(N10>(W10+AA10),IF(N10<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W10+AA10)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":"RECETTES"},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(IF(N10>(W10+AA10),IF(N10<Parametres!D$28,Parametres!D$28,N10),IF((W10+AA10)<Parametres!D$28,Parametres!D$28,(W10+AA10))),2)))","v":19420.64},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$57,2)))","v":1942.06},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$58,2)))","v":194.21},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",ROUND(AC10*Parametres!C$59,2)))","v":19.420000000000002},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B10=0,\"\",SUM(ROUND(AC10,2),ROUND(AD10,2),ROUND(AE10,2),ROUND(AF10,2))))","v":21576.329999999998}]
[null,null,"","NIRVANA","Oui",2500,"Oui","Oui",{"$f":"IF(F11=0,\"\",IF(A$2=Parametres!A$68,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!C$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!C$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$69,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!E$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!E$42,IF(H11=\"Non\",F11,\"\")))),IF(A$2=Parametres!A$70,IF(G11=\"Oui\",IF(H11=\"Oui\",F11-F11*Parametres!C$41-(F11-F11*Parametres!C$41)*Parametres!C$42,IF(H11=\"Non\",F11-F11*Parametres!G$41,\"\")),IF(G11=\"Non\",IF(H11=\"Oui\",F11-F11*Parametres!G$42,IF(H11=\"Non\",F11,\"\")))),\"\"))))","v":2025},{"$f":"IF(B11=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C11=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C11<=Parametres!D$47,Parametres!E$47,IF(C11<=Parametres!D$48,Parametres!E$48,IF(C11<=Parametres!D$49,Parametres!E$49,IF(C11>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B11=\"\",\"\",J11+J11*K11))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O11=\"gratuit\",\"\",IF(Q11=0,0,IF(Q11=\"\",\"\",S11/R11)))","v":""},{"$f":"IF(O11=\"gratuit\",\"\",IF(B11=0,\"\",IF(A$2=Parametres!A$68,IF(T11<Parametres!C$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T11<Parametres!E$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T11<Parametres!G$21,0,IF(T11<Parametres!D$32,Parametres!E$32,IF(T11<Parametres!C$33,Parametres!E$33,IF(T11<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B11=0,\"\",IF(O11=\"gratuit\",P11*V11,P11*V11+(P11*V11)*U11))","v":""},null,null,{"$f":"IF(B11=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",IF(N11>(W11+AA11),IF(N11<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W11+AA11)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(IF(N11>(W11+AA11),IF(N11<Parametres!D$28,Parametres!D$28,N11),IF((W11+AA11)<Parametres!D$28,Parametres!D$28,(W11+AA11))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",ROUND(AC11*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B11=0,\"\",SUM(ROUND(AC11,2),ROUND(AD11,2),ROUND(AE11,2),ROUND(AF11,2))))","v":""}]
[null,null,"","JIMMY HENDRIX","Oui",2400,"Oui","Oui",{"$f":"IF(F12=0,\"\",IF(A$2=Parametres!A$68,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!C$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!C$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$69,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!E$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!E$42,IF(H12=\"Non\",F12,\"\")))),IF(A$2=Parametres!A$70,IF(G12=\"Oui\",IF(H12=\"Oui\",F12-F12*Parametres!C$41-(F12-F12*Parametres!C$41)*Parametres!C$42,IF(H12=\"Non\",F12-F12*Parametres!G$41,\"\")),IF(G12=\"Non\",IF(H12=\"Oui\",F12-F12*Parametres!G$42,IF(H12=\"Non\",F12,\"\")))),\"\"))))","v":1944},{"$f":"IF(B12=0,\"\",(I10:I15))","v":""},{"$f":"IF(C12=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C12<=Parametres!D$47,Parametres!E$47,IF(C12<=Parametres!D$48,Parametres!E$48,IF(C12<=Parametres!D$49,Parametres!E$49,IF(C12>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B12=\"\",\"\",J12+J12*K12))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O12=\"gratuit\",\"\",IF(B12=0,\"\",IF(A$2=Parametres!A$68,IF(T12<Parametres!C$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T12<Parametres!E$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T12<Parametres!G$21,0,IF(T12<Parametres!D$32,Parametres!E$32,IF(T12<Parametres!C$33,Parametres!E$33,IF(T12<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B12=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",IF(N12>(W12+AA12),IF(N12<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W12+AA12)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(IF(N12>(W12+AA12),IF(N12<Parametres!D$28,Parametres!D$28,N12),IF((W12+AA12)<Parametres!D$28,Parametres!D$28,(W12+AA12))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",ROUND(AC12*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B12=0,\"\",SUM(ROUND(AC12,2),ROUND(AD12,2),ROUND(AE12,2),ROUND(AF12,2))))","v":""}]
[null,null,"","SERGE GAINSBOURG",12525732,2135.27,"Oui","Oui",{"$f":"IF(F13=0,\"\",IF(A$2=Parametres!A$68,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!C$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!C$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$69,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!E$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!E$42,IF(H13=\"Non\",F13,\"\")))),IF(A$2=Parametres!A$70,IF(G13=\"Oui\",IF(H13=\"Oui\",F13-F13*Parametres!C$41-(F13-F13*Parametres!C$41)*Parametres!C$42,IF(H13=\"Non\",F13-F13*Parametres!G$41,\"\")),IF(G13=\"Non\",IF(H13=\"Oui\",F13-F13*Parametres!G$42,IF(H13=\"Non\",F13,\"\")))),\"\"))))","v":1729.5686999999998},{"$f":"IF(B13=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C13=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C13<=Parametres!D$47,Parametres!E$47,IF(C13<=Parametres!D$48,Parametres!E$48,IF(C13<=Parametres!D$49,Parametres!E$49,IF(C13>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B13=\"\",\"\",J13+J13*K13))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O13=\"gratuit\",\"\",IF(B13=0,\"\",IF(A$2=Parametres!A$68,IF(T13<Parametres!C$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T13<Parametres!E$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T13<Parametres!G$21,0,IF(T13<Parametres!D$32,Parametres!E$32,IF(T13<Parametres!C$33,Parametres!E$33,IF(T13<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B13=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",IF(N13>(W13+AA13),IF(N13<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W13+AA13)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(IF(N13>(W13+AA13),IF(N13<Parametres!D$28,Parametres!D$28,N13),IF((W13+AA13)<Parametres!D$28,Parametres!D$28,(W13+AA13))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",ROUND(AC13*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B13=0,\"\",SUM(ROUND(AC13,2),ROUND(AD13,2),ROUND(AE13,2),ROUND(AF13,2))))","v":""}]
[null,null,"","JACQUES BREL","Oui",2000,"Oui","Oui",{"$f":"IF(F14=0,\"\",IF(A$2=Parametres!A$68,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!C$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!C$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$69,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!E$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!E$42,IF(H14=\"Non\",F14,\"\")))),IF(A$2=Parametres!A$70,IF(G14=\"Oui\",IF(H14=\"Oui\",F14-F14*Parametres!C$41-(F14-F14*Parametres!C$41)*Parametres!C$42,IF(H14=\"Non\",F14-F14*Parametres!G$41,\"\")),IF(G14=\"Non\",IF(H14=\"Oui\",F14-F14*Parametres!G$42,IF(H14=\"Non\",F14,\"\")))),\"\"))))","v":1620},{"$f":"IF(B14=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C14=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C14<=Parametres!D$47,Parametres!E$47,IF(C14<=Parametres!D$48,Parametres!E$48,IF(C14<=Parametres!D$49,Parametres!E$49,IF(C14>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B14=\"\",\"\",J14+J14*K14))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O14=\"gratuit\",\"\",IF(B14=0,\"\",IF(A$2=Parametres!A$68,IF(T14<Parametres!C$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T14<Parametres!E$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T14<Parametres!G$21,0,IF(T14<Parametres!D$32,Parametres!E$32,IF(T14<Parametres!C$33,Parametres!E$33,IF(T14<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B14=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",IF(N14>(W14+AA14),IF(N14<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W14+AA14)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(IF(N14>(W14+AA14),IF(N14<Parametres!D$28,Parametres!D$28,N14),IF((W14+AA14)<Parametres!D$28,Parametres!D$28,(W14+AA14))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",ROUND(AC14*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B14=0,\"\",SUM(ROUND(AC14,2),ROUND(AD14,2),ROUND(AE14,2),ROUND(AF14,2))))","v":""}]
[null,null,"","MIREILLE MATHIEU","Oui",112000,"Oui","Oui",{"$f":"IF(F15=0,\"\",IF(A$2=Parametres!A$68,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!C$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!C$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$69,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!E$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!E$42,IF(H15=\"Non\",F15,\"\")))),IF(A$2=Parametres!A$70,IF(G15=\"Oui\",IF(H15=\"Oui\",F15-F15*Parametres!C$41-(F15-F15*Parametres!C$41)*Parametres!C$42,IF(H15=\"Non\",F15-F15*Parametres!G$41,\"\")),IF(G15=\"Non\",IF(H15=\"Oui\",F15-F15*Parametres!G$42,IF(H15=\"Non\",F15,\"\")))),\"\"))))","v":90720},{"$f":"IF(B15=0,\"\",SUM(I10:I15))","v":""},{"$f":"IF(C15=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C15<=Parametres!D$47,Parametres!E$47,IF(C15<=Parametres!D$48,Parametres!E$48,IF(C15<=Parametres!D$49,Parametres!E$49,IF(C15>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B15=\"\",\"\",J15+J15*K15))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O15=\"gratuit\",\"\",IF(B15=0,\"\",IF(A$2=Parametres!A$68,IF(T15<Parametres!C$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T15<Parametres!E$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T15<Parametres!G$21,0,IF(T15<Parametres!D$32,Parametres!E$32,IF(T15<Parametres!C$33,Parametres!E$33,IF(T15<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B15=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",IF(N15>(W15+AA15),IF(N15<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W15+AA15)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(IF(N15>(W15+AA15),IF(N15<Parametres!D$28,Parametres!D$28,N15),IF((W15+AA15)<Parametres!D$28,Parametres!D$28,(W15+AA15))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",ROUND(AC15*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B15=0,\"\",SUM(ROUND(AC15,2),ROUND(AD15,2),ROUND(AE15,2),ROUND(AF15,2))))","v":""}]
[]
[null,null,{"$f":"IF(B17=0,\"\",VLOOKUP(B17,ListJaugeSalle,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(F17=0,\"\",IF(A$2=Parametres!A$68,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!C$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!C$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$69,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!E$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!E$42,IF(H17=\"Non\",F17,\"\")))),IF(A$2=Parametres!A$70,IF(G17=\"Oui\",IF(H17=\"Oui\",F17-F17*Parametres!C$41-(F17-F17*Parametres!C$41)*Parametres!C$42,IF(H17=\"Non\",F17-F17*Parametres!G$41,\"\")),IF(G17=\"Non\",IF(H17=\"Oui\",F17-F17*Parametres!G$42,IF(H17=\"Non\",F17,\"\")))),\"\"))))","v":""},{"$f":"IF(B17=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C17=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C17<=Parametres!D$47,Parametres!E$47,IF(C17<=Parametres!D$48,Parametres!E$48,IF(C17<=Parametres!D$49,Parametres!E$49,IF(C17>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B17=\"\",\"\",J17+J17*K17))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",M17*L17)","v":""},{"$f":"IF(P17>0,\"payant\",IF(B17=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B17=0,\"\",R17+S17)","v":""},null,null,{"$f":"IF(O17=\"gratuit\",\"\",IF(Q17=0,0,IF(Q17=\"\",\"\",S17/R17)))","v":""},{"$f":"IF(O17=\"gratuit\",\"\",IF(B17=0,\"\",IF(A$2=Parametres!A$68,IF(T17<Parametres!C$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T17<Parametres!E$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T17<Parametres!G$21,0,IF(T17<Parametres!D$32,Parametres!E$32,IF(T17<Parametres!C$33,Parametres!E$33,IF(T17<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",IF(O17=\"gratuit\",P17*V17,P17*V17+(P17*V17)*U17))","v":""},null,null,{"$f":"IF(B17=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B17=0,\"\",(X17+Y17)*Z17)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",IF(N17>(W17+AA17),IF(N17<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W17+AA17)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(IF(N17>(W17+AA17),IF(N17<Parametres!D$28,Parametres!D$28,N17),IF((W17+AA17)<Parametres!D$28,Parametres!D$28,(W17+AA17))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",ROUND(AC17*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B17=0,\"\",SUM(ROUND(AC17,2),ROUND(AD17,2),ROUND(AE17,2),ROUND(AF17,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F18=0,\"\",IF(A$2=Parametres!A$68,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!C$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!C$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$69,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!E$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!E$42,IF(H18=\"Non\",F18,\"\")))),IF(A$2=Parametres!A$70,IF(G18=\"Oui\",IF(H18=\"Oui\",F18-F18*Parametres!C$41-(F18-F18*Parametres!C$41)*Parametres!C$42,IF(H18=\"Non\",F18-F18*Parametres!G$41,\"\")),IF(G18=\"Non\",IF(H18=\"Oui\",F18-F18*Parametres!G$42,IF(H18=\"Non\",F18,\"\")))),\"\"))))","v":""},{"$f":"IF(B18=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C18=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C18<=Parametres!D$47,Parametres!E$47,IF(C18<=Parametres!D$48,Parametres!E$48,IF(C18<=Parametres!D$49,Parametres!E$49,IF(C18>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B18=\"\",\"\",J18+J18*K18))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O18=\"gratuit\",\"\",IF(Q18=0,0,IF(Q18=\"\",\"\",S18/R18)))","v":""},{"$f":"IF(O18=\"gratuit\",\"\",IF(B18=0,\"\",IF(A$2=Parametres!A$68,IF(T18<Parametres!C$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T18<Parametres!E$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T18<Parametres!G$21,0,IF(T18<Parametres!D$32,Parametres!E$32,IF(T18<Parametres!C$33,Parametres!E$33,IF(T18<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B18=0,\"\",IF(O18=\"gratuit\",P18*V18,P18*V18+(P18*V18)*U18))","v":""},null,null,{"$f":"IF(B18=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",IF(N18>(W18+AA18),IF(N18<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W18+AA18)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(IF(N18>(W18+AA18),IF(N18<Parametres!D$28,Parametres!D$28,N18),IF((W18+AA18)<Parametres!D$28,Parametres!D$28,(W18+AA18))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",ROUND(AC18*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B18=0,\"\",SUM(ROUND(AC18,2),ROUND(AD18,2),ROUND(AE18,2),ROUND(AF18,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F19=0,\"\",IF(A$2=Parametres!A$68,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!C$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!C$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$69,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!E$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!E$42,IF(H19=\"Non\",F19,\"\")))),IF(A$2=Parametres!A$70,IF(G19=\"Oui\",IF(H19=\"Oui\",F19-F19*Parametres!C$41-(F19-F19*Parametres!C$41)*Parametres!C$42,IF(H19=\"Non\",F19-F19*Parametres!G$41,\"\")),IF(G19=\"Non\",IF(H19=\"Oui\",F19-F19*Parametres!G$42,IF(H19=\"Non\",F19,\"\")))),\"\"))))","v":""},{"$f":"IF(B19=0,\"\",(I17:I22))","v":""},{"$f":"IF(C19=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C19<=Parametres!D$47,Parametres!E$47,IF(C19<=Parametres!D$48,Parametres!E$48,IF(C19<=Parametres!D$49,Parametres!E$49,IF(C19>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B19=\"\",\"\",J19+J19*K19))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O19=\"gratuit\",\"\",IF(B19=0,\"\",IF(A$2=Parametres!A$68,IF(T19<Parametres!C$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T19<Parametres!E$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T19<Parametres!G$21,0,IF(T19<Parametres!D$32,Parametres!E$32,IF(T19<Parametres!C$33,Parametres!E$33,IF(T19<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B19=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",IF(N19>(W19+AA19),IF(N19<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W19+AA19)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(IF(N19>(W19+AA19),IF(N19<Parametres!D$28,Parametres!D$28,N19),IF((W19+AA19)<Parametres!D$28,Parametres!D$28,(W19+AA19))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",ROUND(AC19*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B19=0,\"\",SUM(ROUND(AC19,2),ROUND(AD19,2),ROUND(AE19,2),ROUND(AF19,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F20=0,\"\",IF(A$2=Parametres!A$68,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!C$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!C$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$69,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!E$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!E$42,IF(H20=\"Non\",F20,\"\")))),IF(A$2=Parametres!A$70,IF(G20=\"Oui\",IF(H20=\"Oui\",F20-F20*Parametres!C$41-(F20-F20*Parametres!C$41)*Parametres!C$42,IF(H20=\"Non\",F20-F20*Parametres!G$41,\"\")),IF(G20=\"Non\",IF(H20=\"Oui\",F20-F20*Parametres!G$42,IF(H20=\"Non\",F20,\"\")))),\"\"))))","v":""},{"$f":"IF(B20=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C20=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C20<=Parametres!D$47,Parametres!E$47,IF(C20<=Parametres!D$48,Parametres!E$48,IF(C20<=Parametres!D$49,Parametres!E$49,IF(C20>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B20=\"\",\"\",J20+J20*K20))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O20=\"gratuit\",\"\",IF(B20=0,\"\",IF(A$2=Parametres!A$68,IF(T20<Parametres!C$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T20<Parametres!E$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T20<Parametres!G$21,0,IF(T20<Parametres!D$32,Parametres!E$32,IF(T20<Parametres!C$33,Parametres!E$33,IF(T20<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B20=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",IF(N20>(W20+AA20),IF(N20<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W20+AA20)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(IF(N20>(W20+AA20),IF(N20<Parametres!D$28,Parametres!D$28,N20),IF((W20+AA20)<Parametres!D$28,Parametres!D$28,(W20+AA20))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",ROUND(AC20*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B20=0,\"\",SUM(ROUND(AC20,2),ROUND(AD20,2),ROUND(AE20,2),ROUND(AF20,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F21=0,\"\",IF(A$2=Parametres!A$68,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!C$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!C$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$69,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!E$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!E$42,IF(H21=\"Non\",F21,\"\")))),IF(A$2=Parametres!A$70,IF(G21=\"Oui\",IF(H21=\"Oui\",F21-F21*Parametres!C$41-(F21-F21*Parametres!C$41)*Parametres!C$42,IF(H21=\"Non\",F21-F21*Parametres!G$41,\"\")),IF(G21=\"Non\",IF(H21=\"Oui\",F21-F21*Parametres!G$42,IF(H21=\"Non\",F21,\"\")))),\"\"))))","v":""},{"$f":"IF(B21=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C21=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C21<=Parametres!D$47,Parametres!E$47,IF(C21<=Parametres!D$48,Parametres!E$48,IF(C21<=Parametres!D$49,Parametres!E$49,IF(C21>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B21=\"\",\"\",J21+J21*K21))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O21=\"gratuit\",\"\",IF(B21=0,\"\",IF(A$2=Parametres!A$68,IF(T21<Parametres!C$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T21<Parametres!E$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T21<Parametres!G$21,0,IF(T21<Parametres!D$32,Parametres!E$32,IF(T21<Parametres!C$33,Parametres!E$33,IF(T21<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B21=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",IF(N21>(W21+AA21),IF(N21<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W21+AA21)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(IF(N21>(W21+AA21),IF(N21<Parametres!D$28,Parametres!D$28,N21),IF((W21+AA21)<Parametres!D$28,Parametres!D$28,(W21+AA21))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",ROUND(AC21*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B21=0,\"\",SUM(ROUND(AC21,2),ROUND(AD21,2),ROUND(AE21,2),ROUND(AF21,2))))","v":""}]
[null,null,"",null,null,null,null,null,{"$f":"IF(F22=0,\"\",IF(A$2=Parametres!A$68,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!C$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!C$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$69,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!E$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!E$42,IF(H22=\"Non\",F22,\"\")))),IF(A$2=Parametres!A$70,IF(G22=\"Oui\",IF(H22=\"Oui\",F22-F22*Parametres!C$41-(F22-F22*Parametres!C$41)*Parametres!C$42,IF(H22=\"Non\",F22-F22*Parametres!G$41,\"\")),IF(G22=\"Non\",IF(H22=\"Oui\",F22-F22*Parametres!G$42,IF(H22=\"Non\",F22,\"\")))),\"\"))))","v":""},{"$f":"IF(B22=0,\"\",SUM(I17:I22))","v":""},{"$f":"IF(C22=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C22<=Parametres!D$47,Parametres!E$47,IF(C22<=Parametres!D$48,Parametres!E$48,IF(C22<=Parametres!D$49,Parametres!E$49,IF(C22>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B22=\"\",\"\",J22+J22*K22))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O22=\"gratuit\",\"\",IF(B22=0,\"\",IF(A$2=Parametres!A$68,IF(T22<Parametres!C$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T22<Parametres!E$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T22<Parametres!G$21,0,IF(T22<Parametres!D$32,Parametres!E$32,IF(T22<Parametres!C$33,Parametres!E$33,IF(T22<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B22=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",IF(N22>(W22+AA22),IF(N22<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W22+AA22)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(IF(N22>(W22+AA22),IF(N22<Parametres!D$28,Parametres!D$28,N22),IF((W22+AA22)<Parametres!D$28,Parametres!D$28,(W22+AA22))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",ROUND(AC22*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B22=0,\"\",SUM(ROUND(AC22,2),ROUND(AD22,2),ROUND(AE22,2),ROUND(AF22,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F24=0,\"\",IF(A$2=Parametres!A$68,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!C$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!C$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$69,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!E$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!E$42,IF(H24=\"Non\",F24,\"\")))),IF(A$2=Parametres!A$70,IF(G24=\"Oui\",IF(H24=\"Oui\",F24-F24*Parametres!C$41-(F24-F24*Parametres!C$41)*Parametres!C$42,IF(H24=\"Non\",F24-F24*Parametres!G$41,\"\")),IF(G24=\"Non\",IF(H24=\"Oui\",F24-F24*Parametres!G$42,IF(H24=\"Non\",F24,\"\")))),\"\"))))","v":""},{"$f":"IF(B24=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C24=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C24<=Parametres!D$47,Parametres!E$47,IF(C24<=Parametres!D$48,Parametres!E$48,IF(C24<=Parametres!D$49,Parametres!E$49,IF(C24>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B24=\"\",\"\",J24+J24*K24))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",M24*L24)","v":""},{"$f":"IF(P24>0,\"payant\",IF(B24=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B24=0,\"\",R24+S24)","v":""},null,null,{"$f":"IF(O24=\"gratuit\",\"\",IF(Q24=0,0,IF(Q24=\"\",\"\",S24/R24)))","v":""},{"$f":"IF(O24=\"gratuit\",\"\",IF(B24=0,\"\",IF(A$2=Parametres!A$68,IF(T24<Parametres!C$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T24<Parametres!E$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T24<Parametres!G$21,0,IF(T24<Parametres!D$32,Parametres!E$32,IF(T24<Parametres!C$33,Parametres!E$33,IF(T24<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",IF(O24=\"gratuit\",P24*V24,P24*V24+(P24*V24)*U24))","v":""},null,null,{"$f":"IF(B24=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B24=0,\"\",(X24+Y24)*Z24)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",IF(N24>(W24+AA24),IF(N24<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W24+AA24)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(IF(N24>(W24+AA24),IF(N24<Parametres!D$28,Parametres!D$28,N24),IF((W24+AA24)<Parametres!D$28,Parametres!D$28,(W24+AA24))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",ROUND(AC24*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B24=0,\"\",SUM(ROUND(AC24,2),ROUND(AD24,2),ROUND(AE24,2),ROUND(AF24,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F25=0,\"\",IF(A$2=Parametres!A$68,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!C$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!C$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$69,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!E$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!E$42,IF(H25=\"Non\",F25,\"\")))),IF(A$2=Parametres!A$70,IF(G25=\"Oui\",IF(H25=\"Oui\",F25-F25*Parametres!C$41-(F25-F25*Parametres!C$41)*Parametres!C$42,IF(H25=\"Non\",F25-F25*Parametres!G$41,\"\")),IF(G25=\"Non\",IF(H25=\"Oui\",F25-F25*Parametres!G$42,IF(H25=\"Non\",F25,\"\")))),\"\"))))","v":""},{"$f":"IF(B25=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C25=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C25<=Parametres!D$47,Parametres!E$47,IF(C25<=Parametres!D$48,Parametres!E$48,IF(C25<=Parametres!D$49,Parametres!E$49,IF(C25>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B25=\"\",\"\",J25+J25*K25))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O25=\"gratuit\",\"\",IF(Q25=0,0,IF(Q25=\"\",\"\",S25/R25)))","v":""},{"$f":"IF(O25=\"gratuit\",\"\",IF(B25=0,\"\",IF(A$2=Parametres!A$68,IF(T25<Parametres!C$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T25<Parametres!E$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T25<Parametres!G$21,0,IF(T25<Parametres!D$32,Parametres!E$32,IF(T25<Parametres!C$33,Parametres!E$33,IF(T25<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B25=0,\"\",IF(O25=\"gratuit\",P25*V25,P25*V25+(P25*V25)*U25))","v":""},null,null,{"$f":"IF(B25=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",IF(N25>(W25+AA25),IF(N25<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W25+AA25)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(IF(N25>(W25+AA25),IF(N25<Parametres!D$28,Parametres!D$28,N25),IF((W25+AA25)<Parametres!D$28,Parametres!D$28,(W25+AA25))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",ROUND(AC25*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B25=0,\"\",SUM(ROUND(AC25,2),ROUND(AD25,2),ROUND(AE25,2),ROUND(AF25,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F26=0,\"\",IF(A$2=Parametres!A$68,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!C$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!C$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$69,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!E$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!E$42,IF(H26=\"Non\",F26,\"\")))),IF(A$2=Parametres!A$70,IF(G26=\"Oui\",IF(H26=\"Oui\",F26-F26*Parametres!C$41-(F26-F26*Parametres!C$41)*Parametres!C$42,IF(H26=\"Non\",F26-F26*Parametres!G$41,\"\")),IF(G26=\"Non\",IF(H26=\"Oui\",F26-F26*Parametres!G$42,IF(H26=\"Non\",F26,\"\")))),\"\"))))","v":""},{"$f":"IF(B26=0,\"\",(I24:I29))","v":""},{"$f":"IF(C26=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C26<=Parametres!D$47,Parametres!E$47,IF(C26<=Parametres!D$48,Parametres!E$48,IF(C26<=Parametres!D$49,Parametres!E$49,IF(C26>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B26=\"\",\"\",J26+J26*K26))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O26=\"gratuit\",\"\",IF(B26=0,\"\",IF(A$2=Parametres!A$68,IF(T26<Parametres!C$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T26<Parametres!E$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T26<Parametres!G$21,0,IF(T26<Parametres!D$32,Parametres!E$32,IF(T26<Parametres!C$33,Parametres!E$33,IF(T26<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B26=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",IF(N26>(W26+AA26),IF(N26<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W26+AA26)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(IF(N26>(W26+AA26),IF(N26<Parametres!D$28,Parametres!D$28,N26),IF((W26+AA26)<Parametres!D$28,Parametres!D$28,(W26+AA26))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",ROUND(AC26*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B26=0,\"\",SUM(ROUND(AC26,2),ROUND(AD26,2),ROUND(AE26,2),ROUND(AF26,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F27=0,\"\",IF(A$2=Parametres!A$68,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!C$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!C$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$69,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!E$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!E$42,IF(H27=\"Non\",F27,\"\")))),IF(A$2=Parametres!A$70,IF(G27=\"Oui\",IF(H27=\"Oui\",F27-F27*Parametres!C$41-(F27-F27*Parametres!C$41)*Parametres!C$42,IF(H27=\"Non\",F27-F27*Parametres!G$41,\"\")),IF(G27=\"Non\",IF(H27=\"Oui\",F27-F27*Parametres!G$42,IF(H27=\"Non\",F27,\"\")))),\"\"))))","v":""},{"$f":"IF(B27=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C27=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C27<=Parametres!D$47,Parametres!E$47,IF(C27<=Parametres!D$48,Parametres!E$48,IF(C27<=Parametres!D$49,Parametres!E$49,IF(C27>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B27=\"\",\"\",J27+J27*K27))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O27=\"gratuit\",\"\",IF(B27=0,\"\",IF(A$2=Parametres!A$68,IF(T27<Parametres!C$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T27<Parametres!E$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T27<Parametres!G$21,0,IF(T27<Parametres!D$32,Parametres!E$32,IF(T27<Parametres!C$33,Parametres!E$33,IF(T27<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B27=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",IF(N27>(W27+AA27),IF(N27<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W27+AA27)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(IF(N27>(W27+AA27),IF(N27<Parametres!D$28,Parametres!D$28,N27),IF((W27+AA27)<Parametres!D$28,Parametres!D$28,(W27+AA27))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",ROUND(AC27*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B27=0,\"\",SUM(ROUND(AC27,2),ROUND(AD27,2),ROUND(AE27,2),ROUND(AF27,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F28=0,\"\",IF(A$2=Parametres!A$68,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!C$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!C$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$69,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!E$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!E$42,IF(H28=\"Non\",F28,\"\")))),IF(A$2=Parametres!A$70,IF(G28=\"Oui\",IF(H28=\"Oui\",F28-F28*Parametres!C$41-(F28-F28*Parametres!C$41)*Parametres!C$42,IF(H28=\"Non\",F28-F28*Parametres!G$41,\"\")),IF(G28=\"Non\",IF(H28=\"Oui\",F28-F28*Parametres!G$42,IF(H28=\"Non\",F28,\"\")))),\"\"))))","v":""},{"$f":"IF(B28=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C28=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C28<=Parametres!D$47,Parametres!E$47,IF(C28<=Parametres!D$48,Parametres!E$48,IF(C28<=Parametres!D$49,Parametres!E$49,IF(C28>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B28=\"\",\"\",J28+J28*K28))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O28=\"gratuit\",\"\",IF(B28=0,\"\",IF(A$2=Parametres!A$68,IF(T28<Parametres!C$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T28<Parametres!E$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T28<Parametres!G$21,0,IF(T28<Parametres!D$32,Parametres!E$32,IF(T28<Parametres!C$33,Parametres!E$33,IF(T28<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B28=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",IF(N28>(W28+AA28),IF(N28<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W28+AA28)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(IF(N28>(W28+AA28),IF(N28<Parametres!D$28,Parametres!D$28,N28),IF((W28+AA28)<Parametres!D$28,Parametres!D$28,(W28+AA28))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",ROUND(AC28*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B28=0,\"\",SUM(ROUND(AC28,2),ROUND(AD28,2),ROUND(AE28,2),ROUND(AF28,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F29=0,\"\",IF(A$2=Parametres!A$68,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!C$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!C$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$69,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!E$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!E$42,IF(H29=\"Non\",F29,\"\")))),IF(A$2=Parametres!A$70,IF(G29=\"Oui\",IF(H29=\"Oui\",F29-F29*Parametres!C$41-(F29-F29*Parametres!C$41)*Parametres!C$42,IF(H29=\"Non\",F29-F29*Parametres!G$41,\"\")),IF(G29=\"Non\",IF(H29=\"Oui\",F29-F29*Parametres!G$42,IF(H29=\"Non\",F29,\"\")))),\"\"))))","v":""},{"$f":"IF(B29=0,\"\",SUM(I24:I29))","v":""},{"$f":"IF(C29=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C29<=Parametres!D$47,Parametres!E$47,IF(C29<=Parametres!D$48,Parametres!E$48,IF(C29<=Parametres!D$49,Parametres!E$49,IF(C29>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B29=\"\",\"\",J29+J29*K29))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O29=\"gratuit\",\"\",IF(B29=0,\"\",IF(A$2=Parametres!A$68,IF(T29<Parametres!C$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T29<Parametres!E$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T29<Parametres!G$21,0,IF(T29<Parametres!D$32,Parametres!E$32,IF(T29<Parametres!C$33,Parametres!E$33,IF(T29<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B29=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",IF(N29>(W29+AA29),IF(N29<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W29+AA29)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(IF(N29>(W29+AA29),IF(N29<Parametres!D$28,Parametres!D$28,N29),IF((W29+AA29)<Parametres!D$28,Parametres!D$28,(W29+AA29))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",ROUND(AC29*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B29=0,\"\",SUM(ROUND(AC29,2),ROUND(AD29,2),ROUND(AE29,2),ROUND(AF29,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F31=0,\"\",IF(A$2=Parametres!A$68,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!C$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!C$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$69,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!E$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!E$42,IF(H31=\"Non\",F31,\"\")))),IF(A$2=Parametres!A$70,IF(G31=\"Oui\",IF(H31=\"Oui\",F31-F31*Parametres!C$41-(F31-F31*Parametres!C$41)*Parametres!C$42,IF(H31=\"Non\",F31-F31*Parametres!G$41,\"\")),IF(G31=\"Non\",IF(H31=\"Oui\",F31-F31*Parametres!G$42,IF(H31=\"Non\",F31,\"\")))),\"\"))))","v":""},{"$f":"IF(B31=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C31=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C31<=Parametres!D$47,Parametres!E$47,IF(C31<=Parametres!D$48,Parametres!E$48,IF(C31<=Parametres!D$49,Parametres!E$49,IF(C31>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B31=\"\",\"\",J31+J31*K31))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",M31*L31)","v":""},{"$f":"IF(P31>0,\"payant\",IF(B31=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B31=0,\"\",R31+S31)","v":""},null,null,{"$f":"IF(O31=\"gratuit\",\"\",IF(Q31=0,0,IF(Q31=\"\",\"\",S31/R31)))","v":""},{"$f":"IF(O31=\"gratuit\",\"\",IF(B31=0,\"\",IF(A$2=Parametres!A$68,IF(T31<Parametres!C$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T31<Parametres!E$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T31<Parametres!G$21,0,IF(T31<Parametres!D$32,Parametres!E$32,IF(T31<Parametres!C$33,Parametres!E$33,IF(T31<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",IF(O31=\"gratuit\",P31*V31,P31*V31+(P31*V31)*U31))","v":""},null,null,{"$f":"IF(B31=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B31=0,\"\",(X31+Y31)*Z31)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",IF(N31>(W31+AA31),IF(N31<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W31+AA31)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(IF(N31>(W31+AA31),IF(N31<Parametres!D$28,Parametres!D$28,N31),IF((W31+AA31)<Parametres!D$28,Parametres!D$28,(W31+AA31))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",ROUND(AC31*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B31=0,\"\",SUM(ROUND(AC31,2),ROUND(AD31,2),ROUND(AE31,2),ROUND(AF31,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F32=0,\"\",IF(A$2=Parametres!A$68,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!C$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!C$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$69,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!E$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!E$42,IF(H32=\"Non\",F32,\"\")))),IF(A$2=Parametres!A$70,IF(G32=\"Oui\",IF(H32=\"Oui\",F32-F32*Parametres!C$41-(F32-F32*Parametres!C$41)*Parametres!C$42,IF(H32=\"Non\",F32-F32*Parametres!G$41,\"\")),IF(G32=\"Non\",IF(H32=\"Oui\",F32-F32*Parametres!G$42,IF(H32=\"Non\",F32,\"\")))),\"\"))))","v":""},{"$f":"IF(B32=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C32=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C32<=Parametres!D$47,Parametres!E$47,IF(C32<=Parametres!D$48,Parametres!E$48,IF(C32<=Parametres!D$49,Parametres!E$49,IF(C32>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B32=\"\",\"\",J32+J32*K32))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O32=\"gratuit\",\"\",IF(Q32=0,0,IF(Q32=\"\",\"\",S32/R32)))","v":""},{"$f":"IF(O32=\"gratuit\",\"\",IF(B32=0,\"\",IF(A$2=Parametres!A$68,IF(T32<Parametres!C$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T32<Parametres!E$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T32<Parametres!G$21,0,IF(T32<Parametres!D$32,Parametres!E$32,IF(T32<Parametres!C$33,Parametres!E$33,IF(T32<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B32=0,\"\",IF(O32=\"gratuit\",P32*V32,P32*V32+(P32*V32)*U32))","v":""},null,null,{"$f":"IF(B32=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",IF(N32>(W32+AA32),IF(N32<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W32+AA32)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(IF(N32>(W32+AA32),IF(N32<Parametres!D$28,Parametres!D$28,N32),IF((W32+AA32)<Parametres!D$28,Parametres!D$28,(W32+AA32))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",ROUND(AC32*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B32=0,\"\",SUM(ROUND(AC32,2),ROUND(AD32,2),ROUND(AE32,2),ROUND(AF32,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F33=0,\"\",IF(A$2=Parametres!A$68,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!C$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!C$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$69,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!E$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!E$42,IF(H33=\"Non\",F33,\"\")))),IF(A$2=Parametres!A$70,IF(G33=\"Oui\",IF(H33=\"Oui\",F33-F33*Parametres!C$41-(F33-F33*Parametres!C$41)*Parametres!C$42,IF(H33=\"Non\",F33-F33*Parametres!G$41,\"\")),IF(G33=\"Non\",IF(H33=\"Oui\",F33-F33*Parametres!G$42,IF(H33=\"Non\",F33,\"\")))),\"\"))))","v":""},{"$f":"IF(B33=0,\"\",(I31:I36))","v":""},{"$f":"IF(C33=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C33<=Parametres!D$47,Parametres!E$47,IF(C33<=Parametres!D$48,Parametres!E$48,IF(C33<=Parametres!D$49,Parametres!E$49,IF(C33>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B33=\"\",\"\",J33+J33*K33))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O33=\"gratuit\",\"\",IF(B33=0,\"\",IF(A$2=Parametres!A$68,IF(T33<Parametres!C$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T33<Parametres!E$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T33<Parametres!G$21,0,IF(T33<Parametres!D$32,Parametres!E$32,IF(T33<Parametres!C$33,Parametres!E$33,IF(T33<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B33=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",IF(N33>(W33+AA33),IF(N33<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W33+AA33)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(IF(N33>(W33+AA33),IF(N33<Parametres!D$28,Parametres!D$28,N33),IF((W33+AA33)<Parametres!D$28,Parametres!D$28,(W33+AA33))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",ROUND(AC33*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B33=0,\"\",SUM(ROUND(AC33,2),ROUND(AD33,2),ROUND(AE33,2),ROUND(AF33,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F34=0,\"\",IF(A$2=Parametres!A$68,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!C$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!C$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$69,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!E$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!E$42,IF(H34=\"Non\",F34,\"\")))),IF(A$2=Parametres!A$70,IF(G34=\"Oui\",IF(H34=\"Oui\",F34-F34*Parametres!C$41-(F34-F34*Parametres!C$41)*Parametres!C$42,IF(H34=\"Non\",F34-F34*Parametres!G$41,\"\")),IF(G34=\"Non\",IF(H34=\"Oui\",F34-F34*Parametres!G$42,IF(H34=\"Non\",F34,\"\")))),\"\"))))","v":""},{"$f":"IF(B34=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C34=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C34<=Parametres!D$47,Parametres!E$47,IF(C34<=Parametres!D$48,Parametres!E$48,IF(C34<=Parametres!D$49,Parametres!E$49,IF(C34>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B34=\"\",\"\",J34+J34*K34))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O34=\"gratuit\",\"\",IF(B34=0,\"\",IF(A$2=Parametres!A$68,IF(T34<Parametres!C$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T34<Parametres!E$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T34<Parametres!G$21,0,IF(T34<Parametres!D$32,Parametres!E$32,IF(T34<Parametres!C$33,Parametres!E$33,IF(T34<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B34=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",IF(N34>(W34+AA34),IF(N34<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W34+AA34)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(IF(N34>(W34+AA34),IF(N34<Parametres!D$28,Parametres!D$28,N34),IF((W34+AA34)<Parametres!D$28,Parametres!D$28,(W34+AA34))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",ROUND(AC34*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B34=0,\"\",SUM(ROUND(AC34,2),ROUND(AD34,2),ROUND(AE34,2),ROUND(AF34,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F35=0,\"\",IF(A$2=Parametres!A$68,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!C$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!C$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$69,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!E$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!E$42,IF(H35=\"Non\",F35,\"\")))),IF(A$2=Parametres!A$70,IF(G35=\"Oui\",IF(H35=\"Oui\",F35-F35*Parametres!C$41-(F35-F35*Parametres!C$41)*Parametres!C$42,IF(H35=\"Non\",F35-F35*Parametres!G$41,\"\")),IF(G35=\"Non\",IF(H35=\"Oui\",F35-F35*Parametres!G$42,IF(H35=\"Non\",F35,\"\")))),\"\"))))","v":""},{"$f":"IF(B35=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C35=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C35<=Parametres!D$47,Parametres!E$47,IF(C35<=Parametres!D$48,Parametres!E$48,IF(C35<=Parametres!D$49,Parametres!E$49,IF(C35>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B35=\"\",\"\",J35+J35*K35))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O35=\"gratuit\",\"\",IF(B35=0,\"\",IF(A$2=Parametres!A$68,IF(T35<Parametres!C$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T35<Parametres!E$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T35<Parametres!G$21,0,IF(T35<Parametres!D$32,Parametres!E$32,IF(T35<Parametres!C$33,Parametres!E$33,IF(T35<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B35=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",IF(N35>(W35+AA35),IF(N35<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W35+AA35)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(IF(N35>(W35+AA35),IF(N35<Parametres!D$28,Parametres!D$28,N35),IF((W35+AA35)<Parametres!D$28,Parametres!D$28,(W35+AA35))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",ROUND(AC35*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B35=0,\"\",SUM(ROUND(AC35,2),ROUND(AD35,2),ROUND(AE35,2),ROUND(AF35,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F36=0,\"\",IF(A$2=Parametres!A$68,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!C$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!C$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$69,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!E$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!E$42,IF(H36=\"Non\",F36,\"\")))),IF(A$2=Parametres!A$70,IF(G36=\"Oui\",IF(H36=\"Oui\",F36-F36*Parametres!C$41-(F36-F36*Parametres!C$41)*Parametres!C$42,IF(H36=\"Non\",F36-F36*Parametres!G$41,\"\")),IF(G36=\"Non\",IF(H36=\"Oui\",F36-F36*Parametres!G$42,IF(H36=\"Non\",F36,\"\")))),\"\"))))","v":""},{"$f":"IF(B36=0,\"\",SUM(I31:I36))","v":""},{"$f":"IF(C36=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C36<=Parametres!D$47,Parametres!E$47,IF(C36<=Parametres!D$48,Parametres!E$48,IF(C36<=Parametres!D$49,Parametres!E$49,IF(C36>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B36=\"\",\"\",J36+J36*K36))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O36=\"gratuit\",\"\",IF(B36=0,\"\",IF(A$2=Parametres!A$68,IF(T36<Parametres!C$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T36<Parametres!E$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T36<Parametres!G$21,0,IF(T36<Parametres!D$32,Parametres!E$32,IF(T36<Parametres!C$33,Parametres!E$33,IF(T36<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B36=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",IF(N36>(W36+AA36),IF(N36<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W36+AA36)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(IF(N36>(W36+AA36),IF(N36<Parametres!D$28,Parametres!D$28,N36),IF((W36+AA36)<Parametres!D$28,Parametres!D$28,(W36+AA36))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",ROUND(AC36*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B36=0,\"\",SUM(ROUND(AC36,2),ROUND(AD36,2),ROUND(AE36,2),ROUND(AF36,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F38=0,\"\",IF(A$2=Parametres!A$68,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!C$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!C$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$69,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!E$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!E$42,IF(H38=\"Non\",F38,\"\")))),IF(A$2=Parametres!A$70,IF(G38=\"Oui\",IF(H38=\"Oui\",F38-F38*Parametres!C$41-(F38-F38*Parametres!C$41)*Parametres!C$42,IF(H38=\"Non\",F38-F38*Parametres!G$41,\"\")),IF(G38=\"Non\",IF(H38=\"Oui\",F38-F38*Parametres!G$42,IF(H38=\"Non\",F38,\"\")))),\"\"))))","v":""},{"$f":"IF(B38=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C38=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C38<=Parametres!D$47,Parametres!E$47,IF(C38<=Parametres!D$48,Parametres!E$48,IF(C38<=Parametres!D$49,Parametres!E$49,IF(C38>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B38=\"\",\"\",J38+J38*K38))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",M38*L38)","v":""},{"$f":"IF(P38>0,\"payant\",IF(B38=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B38=0,\"\",R38+S38)","v":""},null,null,{"$f":"IF(O38=\"gratuit\",\"\",IF(Q38=0,0,IF(Q38=\"\",\"\",S38/R38)))","v":""},{"$f":"IF(O38=\"gratuit\",\"\",IF(B38=0,\"\",IF(A$2=Parametres!A$68,IF(T38<Parametres!C$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T38<Parametres!E$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T38<Parametres!G$21,0,IF(T38<Parametres!D$32,Parametres!E$32,IF(T38<Parametres!C$33,Parametres!E$33,IF(T38<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",IF(O38=\"gratuit\",P38*V38,P38*V38+(P38*V38)*U38))","v":""},null,null,{"$f":"IF(B38=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B38=0,\"\",(X38+Y38)*Z38)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",IF(N38>(W38+AA38),IF(N38<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W38+AA38)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(IF(N38>(W38+AA38),IF(N38<Parametres!D$28,Parametres!D$28,N38),IF((W38+AA38)<Parametres!D$28,Parametres!D$28,(W38+AA38))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",ROUND(AC38*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B38=0,\"\",SUM(ROUND(AC38,2),ROUND(AD38,2),ROUND(AE38,2),ROUND(AF38,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F39=0,\"\",IF(A$2=Parametres!A$68,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!C$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!C$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$69,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!E$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!E$42,IF(H39=\"Non\",F39,\"\")))),IF(A$2=Parametres!A$70,IF(G39=\"Oui\",IF(H39=\"Oui\",F39-F39*Parametres!C$41-(F39-F39*Parametres!C$41)*Parametres!C$42,IF(H39=\"Non\",F39-F39*Parametres!G$41,\"\")),IF(G39=\"Non\",IF(H39=\"Oui\",F39-F39*Parametres!G$42,IF(H39=\"Non\",F39,\"\")))),\"\"))))","v":""},{"$f":"IF(B39=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C39=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C39<=Parametres!D$47,Parametres!E$47,IF(C39<=Parametres!D$48,Parametres!E$48,IF(C39<=Parametres!D$49,Parametres!E$49,IF(C39>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B39=\"\",\"\",J39+J39*K39))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O39=\"gratuit\",\"\",IF(Q39=0,0,IF(Q39=\"\",\"\",S39/R39)))","v":""},{"$f":"IF(O39=\"gratuit\",\"\",IF(B39=0,\"\",IF(A$2=Parametres!A$68,IF(T39<Parametres!C$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T39<Parametres!E$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T39<Parametres!G$21,0,IF(T39<Parametres!D$32,Parametres!E$32,IF(T39<Parametres!C$33,Parametres!E$33,IF(T39<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B39=0,\"\",IF(O39=\"gratuit\",P39*V39,P39*V39+(P39*V39)*U39))","v":""},null,null,{"$f":"IF(B39=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",IF(N39>(W39+AA39),IF(N39<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W39+AA39)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(IF(N39>(W39+AA39),IF(N39<Parametres!D$28,Parametres!D$28,N39),IF((W39+AA39)<Parametres!D$28,Parametres!D$28,(W39+AA39))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",ROUND(AC39*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B39=0,\"\",SUM(ROUND(AC39,2),ROUND(AD39,2),ROUND(AE39,2),ROUND(AF39,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F40=0,\"\",IF(A$2=Parametres!A$68,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!C$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!C$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$69,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!E$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!E$42,IF(H40=\"Non\",F40,\"\")))),IF(A$2=Parametres!A$70,IF(G40=\"Oui\",IF(H40=\"Oui\",F40-F40*Parametres!C$41-(F40-F40*Parametres!C$41)*Parametres!C$42,IF(H40=\"Non\",F40-F40*Parametres!G$41,\"\")),IF(G40=\"Non\",IF(H40=\"Oui\",F40-F40*Parametres!G$42,IF(H40=\"Non\",F40,\"\")))),\"\"))))","v":""},{"$f":"IF(B40=0,\"\",(I38:I43))","v":""},{"$f":"IF(C40=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C40<=Parametres!D$47,Parametres!E$47,IF(C40<=Parametres!D$48,Parametres!E$48,IF(C40<=Parametres!D$49,Parametres!E$49,IF(C40>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B40=\"\",\"\",J40+J40*K40))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O40=\"gratuit\",\"\",IF(B40=0,\"\",IF(A$2=Parametres!A$68,IF(T40<Parametres!C$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T40<Parametres!E$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T40<Parametres!G$21,0,IF(T40<Parametres!D$32,Parametres!E$32,IF(T40<Parametres!C$33,Parametres!E$33,IF(T40<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B40=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",IF(N40>(W40+AA40),IF(N40<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W40+AA40)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(IF(N40>(W40+AA40),IF(N40<Parametres!D$28,Parametres!D$28,N40),IF((W40+AA40)<Parametres!D$28,Parametres!D$28,(W40+AA40))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",ROUND(AC40*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B40=0,\"\",SUM(ROUND(AC40,2),ROUND(AD40,2),ROUND(AE40,2),ROUND(AF40,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F41=0,\"\",IF(A$2=Parametres!A$68,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!C$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!C$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$69,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!E$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!E$42,IF(H41=\"Non\",F41,\"\")))),IF(A$2=Parametres!A$70,IF(G41=\"Oui\",IF(H41=\"Oui\",F41-F41*Parametres!C$41-(F41-F41*Parametres!C$41)*Parametres!C$42,IF(H41=\"Non\",F41-F41*Parametres!G$41,\"\")),IF(G41=\"Non\",IF(H41=\"Oui\",F41-F41*Parametres!G$42,IF(H41=\"Non\",F41,\"\")))),\"\"))))","v":""},{"$f":"IF(B41=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C41=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C41<=Parametres!D$47,Parametres!E$47,IF(C41<=Parametres!D$48,Parametres!E$48,IF(C41<=Parametres!D$49,Parametres!E$49,IF(C41>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B41=\"\",\"\",J41+J41*K41))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O41=\"gratuit\",\"\",IF(B41=0,\"\",IF(A$2=Parametres!A$68,IF(T41<Parametres!C$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T41<Parametres!E$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T41<Parametres!G$21,0,IF(T41<Parametres!D$32,Parametres!E$32,IF(T41<Parametres!C$33,Parametres!E$33,IF(T41<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B41=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",IF(N41>(W41+AA41),IF(N41<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W41+AA41)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(IF(N41>(W41+AA41),IF(N41<Parametres!D$28,Parametres!D$28,N41),IF((W41+AA41)<Parametres!D$28,Parametres!D$28,(W41+AA41))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",ROUND(AC41*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B41=0,\"\",SUM(ROUND(AC41,2),ROUND(AD41,2),ROUND(AE41,2),ROUND(AF41,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F42=0,\"\",IF(A$2=Parametres!A$68,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!C$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!C$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$69,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!E$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!E$42,IF(H42=\"Non\",F42,\"\")))),IF(A$2=Parametres!A$70,IF(G42=\"Oui\",IF(H42=\"Oui\",F42-F42*Parametres!C$41-(F42-F42*Parametres!C$41)*Parametres!C$42,IF(H42=\"Non\",F42-F42*Parametres!G$41,\"\")),IF(G42=\"Non\",IF(H42=\"Oui\",F42-F42*Parametres!G$42,IF(H42=\"Non\",F42,\"\")))),\"\"))))","v":""},{"$f":"IF(B42=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C42=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C42<=Parametres!D$47,Parametres!E$47,IF(C42<=Parametres!D$48,Parametres!E$48,IF(C42<=Parametres!D$49,Parametres!E$49,IF(C42>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B42=\"\",\"\",J42+J42*K42))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O42=\"gratuit\",\"\",IF(B42=0,\"\",IF(A$2=Parametres!A$68,IF(T42<Parametres!C$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T42<Parametres!E$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T42<Parametres!G$21,0,IF(T42<Parametres!D$32,Parametres!E$32,IF(T42<Parametres!C$33,Parametres!E$33,IF(T42<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B42=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",IF(N42>(W42+AA42),IF(N42<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W42+AA42)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(IF(N42>(W42+AA42),IF(N42<Parametres!D$28,Parametres!D$28,N42),IF((W42+AA42)<Parametres!D$28,Parametres!D$28,(W42+AA42))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",ROUND(AC42*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B42=0,\"\",SUM(ROUND(AC42,2),ROUND(AD42,2),ROUND(AE42,2),ROUND(AF42,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F43=0,\"\",IF(A$2=Parametres!A$68,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!C$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!C$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$69,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!E$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!E$42,IF(H43=\"Non\",F43,\"\")))),IF(A$2=Parametres!A$70,IF(G43=\"Oui\",IF(H43=\"Oui\",F43-F43*Parametres!C$41-(F43-F43*Parametres!C$41)*Parametres!C$42,IF(H43=\"Non\",F43-F43*Parametres!G$41,\"\")),IF(G43=\"Non\",IF(H43=\"Oui\",F43-F43*Parametres!G$42,IF(H43=\"Non\",F43,\"\")))),\"\"))))","v":""},{"$f":"IF(B43=0,\"\",SUM(I38:I43))","v":""},{"$f":"IF(C43=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C43<=Parametres!D$47,Parametres!E$47,IF(C43<=Parametres!D$48,Parametres!E$48,IF(C43<=Parametres!D$49,Parametres!E$49,IF(C43>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B43=\"\",\"\",J43+J43*K43))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O43=\"gratuit\",\"\",IF(B43=0,\"\",IF(A$2=Parametres!A$68,IF(T43<Parametres!C$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T43<Parametres!E$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T43<Parametres!G$21,0,IF(T43<Parametres!D$32,Parametres!E$32,IF(T43<Parametres!C$33,Parametres!E$33,IF(T43<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B43=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",IF(N43>(W43+AA43),IF(N43<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W43+AA43)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(IF(N43>(W43+AA43),IF(N43<Parametres!D$28,Parametres!D$28,N43),IF((W43+AA43)<Parametres!D$28,Parametres!D$28,(W43+AA43))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",ROUND(AC43*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B43=0,\"\",SUM(ROUND(AC43,2),ROUND(AD43,2),ROUND(AE43,2),ROUND(AF43,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F45=0,\"\",IF(A$2=Parametres!A$68,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!C$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!C$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$69,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!E$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!E$42,IF(H45=\"Non\",F45,\"\")))),IF(A$2=Parametres!A$70,IF(G45=\"Oui\",IF(H45=\"Oui\",F45-F45*Parametres!C$41-(F45-F45*Parametres!C$41)*Parametres!C$42,IF(H45=\"Non\",F45-F45*Parametres!G$41,\"\")),IF(G45=\"Non\",IF(H45=\"Oui\",F45-F45*Parametres!G$42,IF(H45=\"Non\",F45,\"\")))),\"\"))))","v":""},{"$f":"IF(B45=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C45=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C45<=Parametres!D$47,Parametres!E$47,IF(C45<=Parametres!D$48,Parametres!E$48,IF(C45<=Parametres!D$49,Parametres!E$49,IF(C45>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B45=\"\",\"\",J45+J45*K45))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",M45*L45)","v":""},{"$f":"IF(P45>0,\"payant\",IF(B45=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B45=0,\"\",R45+S45)","v":""},null,null,{"$f":"IF(O45=\"gratuit\",\"\",IF(Q45=0,0,IF(Q45=\"\",\"\",S45/R45)))","v":""},{"$f":"IF(O45=\"gratuit\",\"\",IF(B45=0,\"\",IF(A$2=Parametres!A$68,IF(T45<Parametres!C$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T45<Parametres!E$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T45<Parametres!G$21,0,IF(T45<Parametres!D$32,Parametres!E$32,IF(T45<Parametres!C$33,Parametres!E$33,IF(T45<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",IF(O45=\"gratuit\",P45*V45,P45*V45+(P45*V45)*U45))","v":""},null,null,{"$f":"IF(B45=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B45=0,\"\",(X45+Y45)*Z45)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",IF(N45>(W45+AA45),IF(N45<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W45+AA45)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(IF(N45>(W45+AA45),IF(N45<Parametres!D$28,Parametres!D$28,N45),IF((W45+AA45)<Parametres!D$28,Parametres!D$28,(W45+AA45))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",ROUND(AC45*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B45=0,\"\",SUM(ROUND(AC45,2),ROUND(AD45,2),ROUND(AE45,2),ROUND(AF45,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F46=0,\"\",IF(A$2=Parametres!A$68,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!C$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!C$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$69,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!E$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!E$42,IF(H46=\"Non\",F46,\"\")))),IF(A$2=Parametres!A$70,IF(G46=\"Oui\",IF(H46=\"Oui\",F46-F46*Parametres!C$41-(F46-F46*Parametres!C$41)*Parametres!C$42,IF(H46=\"Non\",F46-F46*Parametres!G$41,\"\")),IF(G46=\"Non\",IF(H46=\"Oui\",F46-F46*Parametres!G$42,IF(H46=\"Non\",F46,\"\")))),\"\"))))","v":""},{"$f":"IF(B46=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C46=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C46<=Parametres!D$47,Parametres!E$47,IF(C46<=Parametres!D$48,Parametres!E$48,IF(C46<=Parametres!D$49,Parametres!E$49,IF(C46>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B46=\"\",\"\",J46+J46*K46))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O46=\"gratuit\",\"\",IF(Q46=0,0,IF(Q46=\"\",\"\",S46/R46)))","v":""},{"$f":"IF(O46=\"gratuit\",\"\",IF(B46=0,\"\",IF(A$2=Parametres!A$68,IF(T46<Parametres!C$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T46<Parametres!E$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T46<Parametres!G$21,0,IF(T46<Parametres!D$32,Parametres!E$32,IF(T46<Parametres!C$33,Parametres!E$33,IF(T46<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B46=0,\"\",IF(O46=\"gratuit\",P46*V46,P46*V46+(P46*V46)*U46))","v":""},null,null,{"$f":"IF(B46=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",IF(N46>(W46+AA46),IF(N46<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W46+AA46)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(IF(N46>(W46+AA46),IF(N46<Parametres!D$28,Parametres!D$28,N46),IF((W46+AA46)<Parametres!D$28,Parametres!D$28,(W46+AA46))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",ROUND(AC46*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B46=0,\"\",SUM(ROUND(AC46,2),ROUND(AD46,2),ROUND(AE46,2),ROUND(AF46,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F47=0,\"\",IF(A$2=Parametres!A$68,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!C$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!C$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$69,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!E$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!E$42,IF(H47=\"Non\",F47,\"\")))),IF(A$2=Parametres!A$70,IF(G47=\"Oui\",IF(H47=\"Oui\",F47-F47*Parametres!C$41-(F47-F47*Parametres!C$41)*Parametres!C$42,IF(H47=\"Non\",F47-F47*Parametres!G$41,\"\")),IF(G47=\"Non\",IF(H47=\"Oui\",F47-F47*Parametres!G$42,IF(H47=\"Non\",F47,\"\")))),\"\"))))","v":""},{"$f":"IF(B47=0,\"\",(I45:I50))","v":""},{"$f":"IF(C47=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C47<=Parametres!D$47,Parametres!E$47,IF(C47<=Parametres!D$48,Parametres!E$48,IF(C47<=Parametres!D$49,Parametres!E$49,IF(C47>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B47=\"\",\"\",J47+J47*K47))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O47=\"gratuit\",\"\",IF(B47=0,\"\",IF(A$2=Parametres!A$68,IF(T47<Parametres!C$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T47<Parametres!E$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T47<Parametres!G$21,0,IF(T47<Parametres!D$32,Parametres!E$32,IF(T47<Parametres!C$33,Parametres!E$33,IF(T47<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B47=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",IF(N47>(W47+AA47),IF(N47<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W47+AA47)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(IF(N47>(W47+AA47),IF(N47<Parametres!D$28,Parametres!D$28,N47),IF((W47+AA47)<Parametres!D$28,Parametres!D$28,(W47+AA47))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",ROUND(AC47*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B47=0,\"\",SUM(ROUND(AC47,2),ROUND(AD47,2),ROUND(AE47,2),ROUND(AF47,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F48=0,\"\",IF(A$2=Parametres!A$68,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!C$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!C$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$69,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!E$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!E$42,IF(H48=\"Non\",F48,\"\")))),IF(A$2=Parametres!A$70,IF(G48=\"Oui\",IF(H48=\"Oui\",F48-F48*Parametres!C$41-(F48-F48*Parametres!C$41)*Parametres!C$42,IF(H48=\"Non\",F48-F48*Parametres!G$41,\"\")),IF(G48=\"Non\",IF(H48=\"Oui\",F48-F48*Parametres!G$42,IF(H48=\"Non\",F48,\"\")))),\"\"))))","v":""},{"$f":"IF(B48=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C48=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C48<=Parametres!D$47,Parametres!E$47,IF(C48<=Parametres!D$48,Parametres!E$48,IF(C48<=Parametres!D$49,Parametres!E$49,IF(C48>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B48=\"\",\"\",J48+J48*K48))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O48=\"gratuit\",\"\",IF(B48=0,\"\",IF(A$2=Parametres!A$68,IF(T48<Parametres!C$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T48<Parametres!E$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T48<Parametres!G$21,0,IF(T48<Parametres!D$32,Parametres!E$32,IF(T48<Parametres!C$33,Parametres!E$33,IF(T48<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B48=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",IF(N48>(W48+AA48),IF(N48<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W48+AA48)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(IF(N48>(W48+AA48),IF(N48<Parametres!D$28,Parametres!D$28,N48),IF((W48+AA48)<Parametres!D$28,Parametres!D$28,(W48+AA48))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",ROUND(AC48*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B48=0,\"\",SUM(ROUND(AC48,2),ROUND(AD48,2),ROUND(AE48,2),ROUND(AF48,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F49=0,\"\",IF(A$2=Parametres!A$68,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!C$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!C$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$69,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!E$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!E$42,IF(H49=\"Non\",F49,\"\")))),IF(A$2=Parametres!A$70,IF(G49=\"Oui\",IF(H49=\"Oui\",F49-F49*Parametres!C$41-(F49-F49*Parametres!C$41)*Parametres!C$42,IF(H49=\"Non\",F49-F49*Parametres!G$41,\"\")),IF(G49=\"Non\",IF(H49=\"Oui\",F49-F49*Parametres!G$42,IF(H49=\"Non\",F49,\"\")))),\"\"))))","v":""},{"$f":"IF(B49=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C49=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C49<=Parametres!D$47,Parametres!E$47,IF(C49<=Parametres!D$48,Parametres!E$48,IF(C49<=Parametres!D$49,Parametres!E$49,IF(C49>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B49=\"\",\"\",J49+J49*K49))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O49=\"gratuit\",\"\",IF(B49=0,\"\",IF(A$2=Parametres!A$68,IF(T49<Parametres!C$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T49<Parametres!E$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T49<Parametres!G$21,0,IF(T49<Parametres!D$32,Parametres!E$32,IF(T49<Parametres!C$33,Parametres!E$33,IF(T49<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B49=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",IF(N49>(W49+AA49),IF(N49<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W49+AA49)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(IF(N49>(W49+AA49),IF(N49<Parametres!D$28,Parametres!D$28,N49),IF((W49+AA49)<Parametres!D$28,Parametres!D$28,(W49+AA49))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",ROUND(AC49*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B49=0,\"\",SUM(ROUND(AC49,2),ROUND(AD49,2),ROUND(AE49,2),ROUND(AF49,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F50=0,\"\",IF(A$2=Parametres!A$68,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!C$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!C$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$69,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!E$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!E$42,IF(H50=\"Non\",F50,\"\")))),IF(A$2=Parametres!A$70,IF(G50=\"Oui\",IF(H50=\"Oui\",F50-F50*Parametres!C$41-(F50-F50*Parametres!C$41)*Parametres!C$42,IF(H50=\"Non\",F50-F50*Parametres!G$41,\"\")),IF(G50=\"Non\",IF(H50=\"Oui\",F50-F50*Parametres!G$42,IF(H50=\"Non\",F50,\"\")))),\"\"))))","v":""},{"$f":"IF(B50=0,\"\",SUM(I45:I50))","v":""},{"$f":"IF(C50=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C50<=Parametres!D$47,Parametres!E$47,IF(C50<=Parametres!D$48,Parametres!E$48,IF(C50<=Parametres!D$49,Parametres!E$49,IF(C50>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B50=\"\",\"\",J50+J50*K50))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O50=\"gratuit\",\"\",IF(B50=0,\"\",IF(A$2=Parametres!A$68,IF(T50<Parametres!C$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T50<Parametres!E$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T50<Parametres!G$21,0,IF(T50<Parametres!D$32,Parametres!E$32,IF(T50<Parametres!C$33,Parametres!E$33,IF(T50<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B50=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",IF(N50>(W50+AA50),IF(N50<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W50+AA50)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(IF(N50>(W50+AA50),IF(N50<Parametres!D$28,Parametres!D$28,N50),IF((W50+AA50)<Parametres!D$28,Parametres!D$28,(W50+AA50))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",ROUND(AC50*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B50=0,\"\",SUM(ROUND(AC50,2),ROUND(AD50,2),ROUND(AE50,2),ROUND(AF50,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F52=0,\"\",IF(A$2=Parametres!A$68,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!C$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!C$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$69,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!E$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!E$42,IF(H52=\"Non\",F52,\"\")))),IF(A$2=Parametres!A$70,IF(G52=\"Oui\",IF(H52=\"Oui\",F52-F52*Parametres!C$41-(F52-F52*Parametres!C$41)*Parametres!C$42,IF(H52=\"Non\",F52-F52*Parametres!G$41,\"\")),IF(G52=\"Non\",IF(H52=\"Oui\",F52-F52*Parametres!G$42,IF(H52=\"Non\",F52,\"\")))),\"\"))))","v":""},{"$f":"IF(B52=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C52=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C52<=Parametres!D$47,Parametres!E$47,IF(C52<=Parametres!D$48,Parametres!E$48,IF(C52<=Parametres!D$49,Parametres!E$49,IF(C52>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B52=\"\",\"\",J52+J52*K52))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",M52*L52)","v":""},{"$f":"IF(P52>0,\"payant\",IF(B52=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B52=0,\"\",R52+S52)","v":""},null,null,{"$f":"IF(O52=\"gratuit\",\"\",IF(Q52=0,0,IF(Q52=\"\",\"\",S52/R52)))","v":""},{"$f":"IF(O52=\"gratuit\",\"\",IF(B52=0,\"\",IF(A$2=Parametres!A$68,IF(T52<Parametres!C$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T52<Parametres!E$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T52<Parametres!G$21,0,IF(T52<Parametres!D$32,Parametres!E$32,IF(T52<Parametres!C$33,Parametres!E$33,IF(T52<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",IF(O52=\"gratuit\",P52*V52,P52*V52+(P52*V52)*U52))","v":""},null,null,{"$f":"IF(B52=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B52=0,\"\",(X52+Y52)*Z52)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",IF(N52>(W52+AA52),IF(N52<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W52+AA52)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(IF(N52>(W52+AA52),IF(N52<Parametres!D$28,Parametres!D$28,N52),IF((W52+AA52)<Parametres!D$28,Parametres!D$28,(W52+AA52))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",ROUND(AC52*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B52=0,\"\",SUM(ROUND(AC52,2),ROUND(AD52,2),ROUND(AE52,2),ROUND(AF52,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F53=0,\"\",IF(A$2=Parametres!A$68,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!C$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!C$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$69,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!E$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!E$42,IF(H53=\"Non\",F53,\"\")))),IF(A$2=Parametres!A$70,IF(G53=\"Oui\",IF(H53=\"Oui\",F53-F53*Parametres!C$41-(F53-F53*Parametres!C$41)*Parametres!C$42,IF(H53=\"Non\",F53-F53*Parametres!G$41,\"\")),IF(G53=\"Non\",IF(H53=\"Oui\",F53-F53*Parametres!G$42,IF(H53=\"Non\",F53,\"\")))),\"\"))))","v":""},{"$f":"IF(B53=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C53=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C53<=Parametres!D$47,Parametres!E$47,IF(C53<=Parametres!D$48,Parametres!E$48,IF(C53<=Parametres!D$49,Parametres!E$49,IF(C53>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B53=\"\",\"\",J53+J53*K53))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O53=\"gratuit\",\"\",IF(Q53=0,0,IF(Q53=\"\",\"\",S53/R53)))","v":""},{"$f":"IF(O53=\"gratuit\",\"\",IF(B53=0,\"\",IF(A$2=Parametres!A$68,IF(T53<Parametres!C$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T53<Parametres!E$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T53<Parametres!G$21,0,IF(T53<Parametres!D$32,Parametres!E$32,IF(T53<Parametres!C$33,Parametres!E$33,IF(T53<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B53=0,\"\",IF(O53=\"gratuit\",P53*V53,P53*V53+(P53*V53)*U53))","v":""},null,null,{"$f":"IF(B53=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",IF(N53>(W53+AA53),IF(N53<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W53+AA53)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(IF(N53>(W53+AA53),IF(N53<Parametres!D$28,Parametres!D$28,N53),IF((W53+AA53)<Parametres!D$28,Parametres!D$28,(W53+AA53))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",ROUND(AC53*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B53=0,\"\",SUM(ROUND(AC53,2),ROUND(AD53,2),ROUND(AE53,2),ROUND(AF53,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F54=0,\"\",IF(A$2=Parametres!A$68,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!C$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!C$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$69,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!E$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!E$42,IF(H54=\"Non\",F54,\"\")))),IF(A$2=Parametres!A$70,IF(G54=\"Oui\",IF(H54=\"Oui\",F54-F54*Parametres!C$41-(F54-F54*Parametres!C$41)*Parametres!C$42,IF(H54=\"Non\",F54-F54*Parametres!G$41,\"\")),IF(G54=\"Non\",IF(H54=\"Oui\",F54-F54*Parametres!G$42,IF(H54=\"Non\",F54,\"\")))),\"\"))))","v":""},{"$f":"IF(B54=0,\"\",(I52:I57))","v":""},{"$f":"IF(C54=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C54<=Parametres!D$47,Parametres!E$47,IF(C54<=Parametres!D$48,Parametres!E$48,IF(C54<=Parametres!D$49,Parametres!E$49,IF(C54>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B54=\"\",\"\",J54+J54*K54))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O54=\"gratuit\",\"\",IF(B54=0,\"\",IF(A$2=Parametres!A$68,IF(T54<Parametres!C$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T54<Parametres!E$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T54<Parametres!G$21,0,IF(T54<Parametres!D$32,Parametres!E$32,IF(T54<Parametres!C$33,Parametres!E$33,IF(T54<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B54=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",IF(N54>(W54+AA54),IF(N54<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W54+AA54)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(IF(N54>(W54+AA54),IF(N54<Parametres!D$28,Parametres!D$28,N54),IF((W54+AA54)<Parametres!D$28,Parametres!D$28,(W54+AA54))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",ROUND(AC54*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B54=0,\"\",SUM(ROUND(AC54,2),ROUND(AD54,2),ROUND(AE54,2),ROUND(AF54,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F55=0,\"\",IF(A$2=Parametres!A$68,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!C$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!C$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$69,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!E$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!E$42,IF(H55=\"Non\",F55,\"\")))),IF(A$2=Parametres!A$70,IF(G55=\"Oui\",IF(H55=\"Oui\",F55-F55*Parametres!C$41-(F55-F55*Parametres!C$41)*Parametres!C$42,IF(H55=\"Non\",F55-F55*Parametres!G$41,\"\")),IF(G55=\"Non\",IF(H55=\"Oui\",F55-F55*Parametres!G$42,IF(H55=\"Non\",F55,\"\")))),\"\"))))","v":""},{"$f":"IF(B55=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C55=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C55<=Parametres!D$47,Parametres!E$47,IF(C55<=Parametres!D$48,Parametres!E$48,IF(C55<=Parametres!D$49,Parametres!E$49,IF(C55>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B55=\"\",\"\",J55+J55*K55))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O55=\"gratuit\",\"\",IF(B55=0,\"\",IF(A$2=Parametres!A$68,IF(T55<Parametres!C$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T55<Parametres!E$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T55<Parametres!G$21,0,IF(T55<Parametres!D$32,Parametres!E$32,IF(T55<Parametres!C$33,Parametres!E$33,IF(T55<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B55=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",IF(N55>(W55+AA55),IF(N55<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W55+AA55)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(IF(N55>(W55+AA55),IF(N55<Parametres!D$28,Parametres!D$28,N55),IF((W55+AA55)<Parametres!D$28,Parametres!D$28,(W55+AA55))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",ROUND(AC55*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B55=0,\"\",SUM(ROUND(AC55,2),ROUND(AD55,2),ROUND(AE55,2),ROUND(AF55,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F56=0,\"\",IF(A$2=Parametres!A$68,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!C$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!C$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$69,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!E$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!E$42,IF(H56=\"Non\",F56,\"\")))),IF(A$2=Parametres!A$70,IF(G56=\"Oui\",IF(H56=\"Oui\",F56-F56*Parametres!C$41-(F56-F56*Parametres!C$41)*Parametres!C$42,IF(H56=\"Non\",F56-F56*Parametres!G$41,\"\")),IF(G56=\"Non\",IF(H56=\"Oui\",F56-F56*Parametres!G$42,IF(H56=\"Non\",F56,\"\")))),\"\"))))","v":""},{"$f":"IF(B56=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C56=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C56<=Parametres!D$47,Parametres!E$47,IF(C56<=Parametres!D$48,Parametres!E$48,IF(C56<=Parametres!D$49,Parametres!E$49,IF(C56>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B56=\"\",\"\",J56+J56*K56))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O56=\"gratuit\",\"\",IF(B56=0,\"\",IF(A$2=Parametres!A$68,IF(T56<Parametres!C$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T56<Parametres!E$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T56<Parametres!G$21,0,IF(T56<Parametres!D$32,Parametres!E$32,IF(T56<Parametres!C$33,Parametres!E$33,IF(T56<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B56=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",IF(N56>(W56+AA56),IF(N56<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W56+AA56)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(IF(N56>(W56+AA56),IF(N56<Parametres!D$28,Parametres!D$28,N56),IF((W56+AA56)<Parametres!D$28,Parametres!D$28,(W56+AA56))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",ROUND(AC56*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B56=0,\"\",SUM(ROUND(AC56,2),ROUND(AD56,2),ROUND(AE56,2),ROUND(AF56,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F57=0,\"\",IF(A$2=Parametres!A$68,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!C$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!C$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$69,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!E$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!E$42,IF(H57=\"Non\",F57,\"\")))),IF(A$2=Parametres!A$70,IF(G57=\"Oui\",IF(H57=\"Oui\",F57-F57*Parametres!C$41-(F57-F57*Parametres!C$41)*Parametres!C$42,IF(H57=\"Non\",F57-F57*Parametres!G$41,\"\")),IF(G57=\"Non\",IF(H57=\"Oui\",F57-F57*Parametres!G$42,IF(H57=\"Non\",F57,\"\")))),\"\"))))","v":""},{"$f":"IF(B57=0,\"\",SUM(I52:I57))","v":""},{"$f":"IF(C57=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C57<=Parametres!D$47,Parametres!E$47,IF(C57<=Parametres!D$48,Parametres!E$48,IF(C57<=Parametres!D$49,Parametres!E$49,IF(C57>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B57=\"\",\"\",J57+J57*K57))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O57=\"gratuit\",\"\",IF(B57=0,\"\",IF(A$2=Parametres!A$68,IF(T57<Parametres!C$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T57<Parametres!E$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T57<Parametres!G$21,0,IF(T57<Parametres!D$32,Parametres!E$32,IF(T57<Parametres!C$33,Parametres!E$33,IF(T57<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B57=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",IF(N57>(W57+AA57),IF(N57<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W57+AA57)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(IF(N57>(W57+AA57),IF(N57<Parametres!D$28,Parametres!D$28,N57),IF((W57+AA57)<Parametres!D$28,Parametres!D$28,(W57+AA57))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",ROUND(AC57*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B57=0,\"\",SUM(ROUND(AC57,2),ROUND(AD57,2),ROUND(AE57,2),ROUND(AF57,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F59=0,\"\",IF(A$2=Parametres!A$68,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!C$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!C$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$69,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!E$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!E$42,IF(H59=\"Non\",F59,\"\")))),IF(A$2=Parametres!A$70,IF(G59=\"Oui\",IF(H59=\"Oui\",F59-F59*Parametres!C$41-(F59-F59*Parametres!C$41)*Parametres!C$42,IF(H59=\"Non\",F59-F59*Parametres!G$41,\"\")),IF(G59=\"Non\",IF(H59=\"Oui\",F59-F59*Parametres!G$42,IF(H59=\"Non\",F59,\"\")))),\"\"))))","v":""},{"$f":"IF(B59=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C59=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C59<=Parametres!D$47,Parametres!E$47,IF(C59<=Parametres!D$48,Parametres!E$48,IF(C59<=Parametres!D$49,Parametres!E$49,IF(C59>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B59=\"\",\"\",J59+J59*K59))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",M59*L59)","v":""},{"$f":"IF(P59>0,\"payant\",IF(B59=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B59=0,\"\",R59+S59)","v":""},null,null,{"$f":"IF(O59=\"gratuit\",\"\",IF(Q59=0,0,IF(Q59=\"\",\"\",S59/R59)))","v":""},{"$f":"IF(O59=\"gratuit\",\"\",IF(B59=0,\"\",IF(A$2=Parametres!A$68,IF(T59<Parametres!C$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T59<Parametres!E$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T59<Parametres!G$21,0,IF(T59<Parametres!D$32,Parametres!E$32,IF(T59<Parametres!C$33,Parametres!E$33,IF(T59<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",IF(O59=\"gratuit\",P59*V59,P59*V59+(P59*V59)*U59))","v":""},null,null,{"$f":"IF(B59=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B59=0,\"\",(X59+Y59)*Z59)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",IF(N59>(W59+AA59),IF(N59<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W59+AA59)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(IF(N59>(W59+AA59),IF(N59<Parametres!D$28,Parametres!D$28,N59),IF((W59+AA59)<Parametres!D$28,Parametres!D$28,(W59+AA59))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",ROUND(AC59*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B59=0,\"\",SUM(ROUND(AC59,2),ROUND(AD59,2),ROUND(AE59,2),ROUND(AF59,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F60=0,\"\",IF(A$2=Parametres!A$68,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!C$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!C$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$69,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!E$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!E$42,IF(H60=\"Non\",F60,\"\")))),IF(A$2=Parametres!A$70,IF(G60=\"Oui\",IF(H60=\"Oui\",F60-F60*Parametres!C$41-(F60-F60*Parametres!C$41)*Parametres!C$42,IF(H60=\"Non\",F60-F60*Parametres!G$41,\"\")),IF(G60=\"Non\",IF(H60=\"Oui\",F60-F60*Parametres!G$42,IF(H60=\"Non\",F60,\"\")))),\"\"))))","v":""},{"$f":"IF(B60=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C60=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C60<=Parametres!D$47,Parametres!E$47,IF(C60<=Parametres!D$48,Parametres!E$48,IF(C60<=Parametres!D$49,Parametres!E$49,IF(C60>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B60=\"\",\"\",J60+J60*K60))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O60=\"gratuit\",\"\",IF(Q60=0,0,IF(Q60=\"\",\"\",S60/R60)))","v":""},{"$f":"IF(O60=\"gratuit\",\"\",IF(B60=0,\"\",IF(A$2=Parametres!A$68,IF(T60<Parametres!C$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T60<Parametres!E$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T60<Parametres!G$21,0,IF(T60<Parametres!D$32,Parametres!E$32,IF(T60<Parametres!C$33,Parametres!E$33,IF(T60<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B60=0,\"\",IF(O60=\"gratuit\",P60*V60,P60*V60+(P60*V60)*U60))","v":""},null,null,{"$f":"IF(B60=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",IF(N60>(W60+AA60),IF(N60<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W60+AA60)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(IF(N60>(W60+AA60),IF(N60<Parametres!D$28,Parametres!D$28,N60),IF((W60+AA60)<Parametres!D$28,Parametres!D$28,(W60+AA60))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",ROUND(AC60*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B60=0,\"\",SUM(ROUND(AC60,2),ROUND(AD60,2),ROUND(AE60,2),ROUND(AF60,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F61=0,\"\",IF(A$2=Parametres!A$68,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!C$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!C$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$69,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!E$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!E$42,IF(H61=\"Non\",F61,\"\")))),IF(A$2=Parametres!A$70,IF(G61=\"Oui\",IF(H61=\"Oui\",F61-F61*Parametres!C$41-(F61-F61*Parametres!C$41)*Parametres!C$42,IF(H61=\"Non\",F61-F61*Parametres!G$41,\"\")),IF(G61=\"Non\",IF(H61=\"Oui\",F61-F61*Parametres!G$42,IF(H61=\"Non\",F61,\"\")))),\"\"))))","v":""},{"$f":"IF(B61=0,\"\",(I59:I64))","v":""},{"$f":"IF(C61=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C61<=Parametres!D$47,Parametres!E$47,IF(C61<=Parametres!D$48,Parametres!E$48,IF(C61<=Parametres!D$49,Parametres!E$49,IF(C61>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B61=\"\",\"\",J61+J61*K61))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O61=\"gratuit\",\"\",IF(B61=0,\"\",IF(A$2=Parametres!A$68,IF(T61<Parametres!C$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T61<Parametres!E$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T61<Parametres!G$21,0,IF(T61<Parametres!D$32,Parametres!E$32,IF(T61<Parametres!C$33,Parametres!E$33,IF(T61<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B61=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",IF(N61>(W61+AA61),IF(N61<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W61+AA61)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(IF(N61>(W61+AA61),IF(N61<Parametres!D$28,Parametres!D$28,N61),IF((W61+AA61)<Parametres!D$28,Parametres!D$28,(W61+AA61))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",ROUND(AC61*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B61=0,\"\",SUM(ROUND(AC61,2),ROUND(AD61,2),ROUND(AE61,2),ROUND(AF61,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F62=0,\"\",IF(A$2=Parametres!A$68,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!C$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!C$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$69,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!E$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!E$42,IF(H62=\"Non\",F62,\"\")))),IF(A$2=Parametres!A$70,IF(G62=\"Oui\",IF(H62=\"Oui\",F62-F62*Parametres!C$41-(F62-F62*Parametres!C$41)*Parametres!C$42,IF(H62=\"Non\",F62-F62*Parametres!G$41,\"\")),IF(G62=\"Non\",IF(H62=\"Oui\",F62-F62*Parametres!G$42,IF(H62=\"Non\",F62,\"\")))),\"\"))))","v":""},{"$f":"IF(B62=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C62=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C62<=Parametres!D$47,Parametres!E$47,IF(C62<=Parametres!D$48,Parametres!E$48,IF(C62<=Parametres!D$49,Parametres!E$49,IF(C62>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B62=\"\",\"\",J62+J62*K62))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O62=\"gratuit\",\"\",IF(B62=0,\"\",IF(A$2=Parametres!A$68,IF(T62<Parametres!C$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T62<Parametres!E$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T62<Parametres!G$21,0,IF(T62<Parametres!D$32,Parametres!E$32,IF(T62<Parametres!C$33,Parametres!E$33,IF(T62<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B62=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",IF(N62>(W62+AA62),IF(N62<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W62+AA62)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(IF(N62>(W62+AA62),IF(N62<Parametres!D$28,Parametres!D$28,N62),IF((W62+AA62)<Parametres!D$28,Parametres!D$28,(W62+AA62))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",ROUND(AC62*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B62=0,\"\",SUM(ROUND(AC62,2),ROUND(AD62,2),ROUND(AE62,2),ROUND(AF62,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F63=0,\"\",IF(A$2=Parametres!A$68,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!C$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!C$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$69,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!E$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!E$42,IF(H63=\"Non\",F63,\"\")))),IF(A$2=Parametres!A$70,IF(G63=\"Oui\",IF(H63=\"Oui\",F63-F63*Parametres!C$41-(F63-F63*Parametres!C$41)*Parametres!C$42,IF(H63=\"Non\",F63-F63*Parametres!G$41,\"\")),IF(G63=\"Non\",IF(H63=\"Oui\",F63-F63*Parametres!G$42,IF(H63=\"Non\",F63,\"\")))),\"\"))))","v":""},{"$f":"IF(B63=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C63=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C63<=Parametres!D$47,Parametres!E$47,IF(C63<=Parametres!D$48,Parametres!E$48,IF(C63<=Parametres!D$49,Parametres!E$49,IF(C63>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B63=\"\",\"\",J63+J63*K63))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O63=\"gratuit\",\"\",IF(B63=0,\"\",IF(A$2=Parametres!A$68,IF(T63<Parametres!C$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T63<Parametres!E$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T63<Parametres!G$21,0,IF(T63<Parametres!D$32,Parametres!E$32,IF(T63<Parametres!C$33,Parametres!E$33,IF(T63<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B63=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",IF(N63>(W63+AA63),IF(N63<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W63+AA63)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(IF(N63>(W63+AA63),IF(N63<Parametres!D$28,Parametres!D$28,N63),IF((W63+AA63)<Parametres!D$28,Parametres!D$28,(W63+AA63))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",ROUND(AC63*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B63=0,\"\",SUM(ROUND(AC63,2),ROUND(AD63,2),ROUND(AE63,2),ROUND(AF63,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F64=0,\"\",IF(A$2=Parametres!A$68,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!C$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!C$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$69,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!E$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!E$42,IF(H64=\"Non\",F64,\"\")))),IF(A$2=Parametres!A$70,IF(G64=\"Oui\",IF(H64=\"Oui\",F64-F64*Parametres!C$41-(F64-F64*Parametres!C$41)*Parametres!C$42,IF(H64=\"Non\",F64-F64*Parametres!G$41,\"\")),IF(G64=\"Non\",IF(H64=\"Oui\",F64-F64*Parametres!G$42,IF(H64=\"Non\",F64,\"\")))),\"\"))))","v":""},{"$f":"IF(B64=0,\"\",SUM(I59:I64))","v":""},{"$f":"IF(C64=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C64<=Parametres!D$47,Parametres!E$47,IF(C64<=Parametres!D$48,Parametres!E$48,IF(C64<=Parametres!D$49,Parametres!E$49,IF(C64>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B64=\"\",\"\",J64+J64*K64))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O64=\"gratuit\",\"\",IF(B64=0,\"\",IF(A$2=Parametres!A$68,IF(T64<Parametres!C$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T64<Parametres!E$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T64<Parametres!G$21,0,IF(T64<Parametres!D$32,Parametres!E$32,IF(T64<Parametres!C$33,Parametres!E$33,IF(T64<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B64=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",IF(N64>(W64+AA64),IF(N64<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W64+AA64)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(IF(N64>(W64+AA64),IF(N64<Parametres!D$28,Parametres!D$28,N64),IF((W64+AA64)<Parametres!D$28,Parametres!D$28,(W64+AA64))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",ROUND(AC64*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B64=0,\"\",SUM(ROUND(AC64,2),ROUND(AD64,2),ROUND(AE64,2),ROUND(AF64,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F66=0,\"\",IF(A$2=Parametres!A$68,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!C$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!C$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$69,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!E$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!E$42,IF(H66=\"Non\",F66,\"\")))),IF(A$2=Parametres!A$70,IF(G66=\"Oui\",IF(H66=\"Oui\",F66-F66*Parametres!C$41-(F66-F66*Parametres!C$41)*Parametres!C$42,IF(H66=\"Non\",F66-F66*Parametres!G$41,\"\")),IF(G66=\"Non\",IF(H66=\"Oui\",F66-F66*Parametres!G$42,IF(H66=\"Non\",F66,\"\")))),\"\"))))","v":""},{"$f":"IF(B66=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C66=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C66<=Parametres!D$47,Parametres!E$47,IF(C66<=Parametres!D$48,Parametres!E$48,IF(C66<=Parametres!D$49,Parametres!E$49,IF(C66>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B66=\"\",\"\",J66+J66*K66))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",M66*L66)","v":""},{"$f":"IF(P66>0,\"payant\",IF(B66=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B66=0,\"\",R66+S66)","v":""},null,null,{"$f":"IF(O66=\"gratuit\",\"\",IF(Q66=0,0,IF(Q66=\"\",\"\",S66/R66)))","v":""},{"$f":"IF(O66=\"gratuit\",\"\",IF(B66=0,\"\",IF(A$2=Parametres!A$68,IF(T66<Parametres!C$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T66<Parametres!E$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T66<Parametres!G$21,0,IF(T66<Parametres!D$32,Parametres!E$32,IF(T66<Parametres!C$33,Parametres!E$33,IF(T66<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",IF(O66=\"gratuit\",P66*V66,P66*V66+(P66*V66)*U66))","v":""},null,null,{"$f":"IF(B66=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B66=0,\"\",(X66+Y66)*Z66)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",IF(N66>(W66+AA66),IF(N66<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W66+AA66)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(IF(N66>(W66+AA66),IF(N66<Parametres!D$28,Parametres!D$28,N66),IF((W66+AA66)<Parametres!D$28,Parametres!D$28,(W66+AA66))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",ROUND(AC66*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B66=0,\"\",SUM(ROUND(AC66,2),ROUND(AD66,2),ROUND(AE66,2),ROUND(AF66,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F67=0,\"\",IF(A$2=Parametres!A$68,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!C$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!C$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$69,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!E$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!E$42,IF(H67=\"Non\",F67,\"\")))),IF(A$2=Parametres!A$70,IF(G67=\"Oui\",IF(H67=\"Oui\",F67-F67*Parametres!C$41-(F67-F67*Parametres!C$41)*Parametres!C$42,IF(H67=\"Non\",F67-F67*Parametres!G$41,\"\")),IF(G67=\"Non\",IF(H67=\"Oui\",F67-F67*Parametres!G$42,IF(H67=\"Non\",F67,\"\")))),\"\"))))","v":""},{"$f":"IF(B67=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C67=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C67<=Parametres!D$47,Parametres!E$47,IF(C67<=Parametres!D$48,Parametres!E$48,IF(C67<=Parametres!D$49,Parametres!E$49,IF(C67>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B67=\"\",\"\",J67+J67*K67))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O67=\"gratuit\",\"\",IF(Q67=0,0,IF(Q67=\"\",\"\",S67/R67)))","v":""},{"$f":"IF(O67=\"gratuit\",\"\",IF(B67=0,\"\",IF(A$2=Parametres!A$68,IF(T67<Parametres!C$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T67<Parametres!E$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T67<Parametres!G$21,0,IF(T67<Parametres!D$32,Parametres!E$32,IF(T67<Parametres!C$33,Parametres!E$33,IF(T67<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B67=0,\"\",IF(O67=\"gratuit\",P67*V67,P67*V67+(P67*V67)*U67))","v":""},null,null,{"$f":"IF(B67=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",IF(N67>(W67+AA67),IF(N67<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W67+AA67)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(IF(N67>(W67+AA67),IF(N67<Parametres!D$28,Parametres!D$28,N67),IF((W67+AA67)<Parametres!D$28,Parametres!D$28,(W67+AA67))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",ROUND(AC67*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B67=0,\"\",SUM(ROUND(AC67,2),ROUND(AD67,2),ROUND(AE67,2),ROUND(AF67,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F68=0,\"\",IF(A$2=Parametres!A$68,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!C$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!C$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$69,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!E$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!E$42,IF(H68=\"Non\",F68,\"\")))),IF(A$2=Parametres!A$70,IF(G68=\"Oui\",IF(H68=\"Oui\",F68-F68*Parametres!C$41-(F68-F68*Parametres!C$41)*Parametres!C$42,IF(H68=\"Non\",F68-F68*Parametres!G$41,\"\")),IF(G68=\"Non\",IF(H68=\"Oui\",F68-F68*Parametres!G$42,IF(H68=\"Non\",F68,\"\")))),\"\"))))","v":""},{"$f":"IF(B68=0,\"\",(I66:I71))","v":""},{"$f":"IF(C68=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C68<=Parametres!D$47,Parametres!E$47,IF(C68<=Parametres!D$48,Parametres!E$48,IF(C68<=Parametres!D$49,Parametres!E$49,IF(C68>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B68=\"\",\"\",J68+J68*K68))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O68=\"gratuit\",\"\",IF(B68=0,\"\",IF(A$2=Parametres!A$68,IF(T68<Parametres!C$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T68<Parametres!E$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T68<Parametres!G$21,0,IF(T68<Parametres!D$32,Parametres!E$32,IF(T68<Parametres!C$33,Parametres!E$33,IF(T68<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B68=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",IF(N68>(W68+AA68),IF(N68<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W68+AA68)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(IF(N68>(W68+AA68),IF(N68<Parametres!D$28,Parametres!D$28,N68),IF((W68+AA68)<Parametres!D$28,Parametres!D$28,(W68+AA68))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",ROUND(AC68*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B68=0,\"\",SUM(ROUND(AC68,2),ROUND(AD68,2),ROUND(AE68,2),ROUND(AF68,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F69=0,\"\",IF(A$2=Parametres!A$68,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!C$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!C$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$69,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!E$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!E$42,IF(H69=\"Non\",F69,\"\")))),IF(A$2=Parametres!A$70,IF(G69=\"Oui\",IF(H69=\"Oui\",F69-F69*Parametres!C$41-(F69-F69*Parametres!C$41)*Parametres!C$42,IF(H69=\"Non\",F69-F69*Parametres!G$41,\"\")),IF(G69=\"Non\",IF(H69=\"Oui\",F69-F69*Parametres!G$42,IF(H69=\"Non\",F69,\"\")))),\"\"))))","v":""},{"$f":"IF(B69=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C69=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C69<=Parametres!D$47,Parametres!E$47,IF(C69<=Parametres!D$48,Parametres!E$48,IF(C69<=Parametres!D$49,Parametres!E$49,IF(C69>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B69=\"\",\"\",J69+J69*K69))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O69=\"gratuit\",\"\",IF(B69=0,\"\",IF(A$2=Parametres!A$68,IF(T69<Parametres!C$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T69<Parametres!E$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T69<Parametres!G$21,0,IF(T69<Parametres!D$32,Parametres!E$32,IF(T69<Parametres!C$33,Parametres!E$33,IF(T69<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B69=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",IF(N69>(W69+AA69),IF(N69<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W69+AA69)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(IF(N69>(W69+AA69),IF(N69<Parametres!D$28,Parametres!D$28,N69),IF((W69+AA69)<Parametres!D$28,Parametres!D$28,(W69+AA69))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",ROUND(AC69*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B69=0,\"\",SUM(ROUND(AC69,2),ROUND(AD69,2),ROUND(AE69,2),ROUND(AF69,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F70=0,\"\",IF(A$2=Parametres!A$68,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!C$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!C$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$69,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!E$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!E$42,IF(H70=\"Non\",F70,\"\")))),IF(A$2=Parametres!A$70,IF(G70=\"Oui\",IF(H70=\"Oui\",F70-F70*Parametres!C$41-(F70-F70*Parametres!C$41)*Parametres!C$42,IF(H70=\"Non\",F70-F70*Parametres!G$41,\"\")),IF(G70=\"Non\",IF(H70=\"Oui\",F70-F70*Parametres!G$42,IF(H70=\"Non\",F70,\"\")))),\"\"))))","v":""},{"$f":"IF(B70=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C70=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C70<=Parametres!D$47,Parametres!E$47,IF(C70<=Parametres!D$48,Parametres!E$48,IF(C70<=Parametres!D$49,Parametres!E$49,IF(C70>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B70=\"\",\"\",J70+J70*K70))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O70=\"gratuit\",\"\",IF(B70=0,\"\",IF(A$2=Parametres!A$68,IF(T70<Parametres!C$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T70<Parametres!E$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T70<Parametres!G$21,0,IF(T70<Parametres!D$32,Parametres!E$32,IF(T70<Parametres!C$33,Parametres!E$33,IF(T70<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B70=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",IF(N70>(W70+AA70),IF(N70<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W70+AA70)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(IF(N70>(W70+AA70),IF(N70<Parametres!D$28,Parametres!D$28,N70),IF((W70+AA70)<Parametres!D$28,Parametres!D$28,(W70+AA70))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",ROUND(AC70*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B70=0,\"\",SUM(ROUND(AC70,2),ROUND(AD70,2),ROUND(AE70,2),ROUND(AF70,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F71=0,\"\",IF(A$2=Parametres!A$68,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!C$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!C$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$69,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!E$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!E$42,IF(H71=\"Non\",F71,\"\")))),IF(A$2=Parametres!A$70,IF(G71=\"Oui\",IF(H71=\"Oui\",F71-F71*Parametres!C$41-(F71-F71*Parametres!C$41)*Parametres!C$42,IF(H71=\"Non\",F71-F71*Parametres!G$41,\"\")),IF(G71=\"Non\",IF(H71=\"Oui\",F71-F71*Parametres!G$42,IF(H71=\"Non\",F71,\"\")))),\"\"))))","v":""},{"$f":"IF(B71=0,\"\",SUM(I66:I71))","v":""},{"$f":"IF(C71=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C71<=Parametres!D$47,Parametres!E$47,IF(C71<=Parametres!D$48,Parametres!E$48,IF(C71<=Parametres!D$49,Parametres!E$49,IF(C71>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B71=\"\",\"\",J71+J71*K71))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O71=\"gratuit\",\"\",IF(B71=0,\"\",IF(A$2=Parametres!A$68,IF(T71<Parametres!C$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T71<Parametres!E$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T71<Parametres!G$21,0,IF(T71<Parametres!D$32,Parametres!E$32,IF(T71<Parametres!C$33,Parametres!E$33,IF(T71<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B71=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",IF(N71>(W71+AA71),IF(N71<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W71+AA71)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(IF(N71>(W71+AA71),IF(N71<Parametres!D$28,Parametres!D$28,N71),IF((W71+AA71)<Parametres!D$28,Parametres!D$28,(W71+AA71))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",ROUND(AC71*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B71=0,\"\",SUM(ROUND(AC71,2),ROUND(AD71,2),ROUND(AE71,2),ROUND(AF71,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F73=0,\"\",IF(A$2=Parametres!A$68,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!C$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!C$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$69,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!E$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!E$42,IF(H73=\"Non\",F73,\"\")))),IF(A$2=Parametres!A$70,IF(G73=\"Oui\",IF(H73=\"Oui\",F73-F73*Parametres!C$41-(F73-F73*Parametres!C$41)*Parametres!C$42,IF(H73=\"Non\",F73-F73*Parametres!G$41,\"\")),IF(G73=\"Non\",IF(H73=\"Oui\",F73-F73*Parametres!G$42,IF(H73=\"Non\",F73,\"\")))),\"\"))))","v":""},{"$f":"IF(B73=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C73=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C73<=Parametres!D$47,Parametres!E$47,IF(C73<=Parametres!D$48,Parametres!E$48,IF(C73<=Parametres!D$49,Parametres!E$49,IF(C73>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B73=\"\",\"\",J73+J73*K73))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",M73*L73)","v":""},{"$f":"IF(P73>0,\"payant\",IF(B73=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B73=0,\"\",R73+S73)","v":""},null,null,{"$f":"IF(O73=\"gratuit\",\"\",IF(Q73=0,0,IF(Q73=\"\",\"\",S73/R73)))","v":""},{"$f":"IF(O73=\"gratuit\",\"\",IF(B73=0,\"\",IF(A$2=Parametres!A$68,IF(T73<Parametres!C$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T73<Parametres!E$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T73<Parametres!G$21,0,IF(T73<Parametres!D$32,Parametres!E$32,IF(T73<Parametres!C$33,Parametres!E$33,IF(T73<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",IF(O73=\"gratuit\",P73*V73,P73*V73+(P73*V73)*U73))","v":""},null,null,{"$f":"IF(B73=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B73=0,\"\",(X73+Y73)*Z73)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",IF(N73>(W73+AA73),IF(N73<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W73+AA73)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(IF(N73>(W73+AA73),IF(N73<Parametres!D$28,Parametres!D$28,N73),IF((W73+AA73)<Parametres!D$28,Parametres!D$28,(W73+AA73))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",ROUND(AC73*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B73=0,\"\",SUM(ROUND(AC73,2),ROUND(AD73,2),ROUND(AE73,2),ROUND(AF73,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F74=0,\"\",IF(A$2=Parametres!A$68,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!C$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!C$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$69,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!E$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!E$42,IF(H74=\"Non\",F74,\"\")))),IF(A$2=Parametres!A$70,IF(G74=\"Oui\",IF(H74=\"Oui\",F74-F74*Parametres!C$41-(F74-F74*Parametres!C$41)*Parametres!C$42,IF(H74=\"Non\",F74-F74*Parametres!G$41,\"\")),IF(G74=\"Non\",IF(H74=\"Oui\",F74-F74*Parametres!G$42,IF(H74=\"Non\",F74,\"\")))),\"\"))))","v":""},{"$f":"IF(B74=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C74=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C74<=Parametres!D$47,Parametres!E$47,IF(C74<=Parametres!D$48,Parametres!E$48,IF(C74<=Parametres!D$49,Parametres!E$49,IF(C74>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B74=\"\",\"\",J74+J74*K74))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O74=\"gratuit\",\"\",IF(Q74=0,0,IF(Q74=\"\",\"\",S74/R74)))","v":""},{"$f":"IF(O74=\"gratuit\",\"\",IF(B74=0,\"\",IF(A$2=Parametres!A$68,IF(T74<Parametres!C$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T74<Parametres!E$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T74<Parametres!G$21,0,IF(T74<Parametres!D$32,Parametres!E$32,IF(T74<Parametres!C$33,Parametres!E$33,IF(T74<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B74=0,\"\",IF(O74=\"gratuit\",P74*V74,P74*V74+(P74*V74)*U74))","v":""},null,null,{"$f":"IF(B74=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",IF(N74>(W74+AA74),IF(N74<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W74+AA74)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(IF(N74>(W74+AA74),IF(N74<Parametres!D$28,Parametres!D$28,N74),IF((W74+AA74)<Parametres!D$28,Parametres!D$28,(W74+AA74))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",ROUND(AC74*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B74=0,\"\",SUM(ROUND(AC74,2),ROUND(AD74,2),ROUND(AE74,2),ROUND(AF74,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F75=0,\"\",IF(A$2=Parametres!A$68,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!C$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!C$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$69,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!E$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!E$42,IF(H75=\"Non\",F75,\"\")))),IF(A$2=Parametres!A$70,IF(G75=\"Oui\",IF(H75=\"Oui\",F75-F75*Parametres!C$41-(F75-F75*Parametres!C$41)*Parametres!C$42,IF(H75=\"Non\",F75-F75*Parametres!G$41,\"\")),IF(G75=\"Non\",IF(H75=\"Oui\",F75-F75*Parametres!G$42,IF(H75=\"Non\",F75,\"\")))),\"\"))))","v":""},{"$f":"IF(B75=0,\"\",(I73:I78))","v":""},{"$f":"IF(C75=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C75<=Parametres!D$47,Parametres!E$47,IF(C75<=Parametres!D$48,Parametres!E$48,IF(C75<=Parametres!D$49,Parametres!E$49,IF(C75>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B75=\"\",\"\",J75+J75*K75))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O75=\"gratuit\",\"\",IF(B75=0,\"\",IF(A$2=Parametres!A$68,IF(T75<Parametres!C$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T75<Parametres!E$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T75<Parametres!G$21,0,IF(T75<Parametres!D$32,Parametres!E$32,IF(T75<Parametres!C$33,Parametres!E$33,IF(T75<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B75=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",IF(N75>(W75+AA75),IF(N75<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W75+AA75)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(IF(N75>(W75+AA75),IF(N75<Parametres!D$28,Parametres!D$28,N75),IF((W75+AA75)<Parametres!D$28,Parametres!D$28,(W75+AA75))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",ROUND(AC75*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B75=0,\"\",SUM(ROUND(AC75,2),ROUND(AD75,2),ROUND(AE75,2),ROUND(AF75,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F76=0,\"\",IF(A$2=Parametres!A$68,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!C$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!C$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$69,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!E$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!E$42,IF(H76=\"Non\",F76,\"\")))),IF(A$2=Parametres!A$70,IF(G76=\"Oui\",IF(H76=\"Oui\",F76-F76*Parametres!C$41-(F76-F76*Parametres!C$41)*Parametres!C$42,IF(H76=\"Non\",F76-F76*Parametres!G$41,\"\")),IF(G76=\"Non\",IF(H76=\"Oui\",F76-F76*Parametres!G$42,IF(H76=\"Non\",F76,\"\")))),\"\"))))","v":""},{"$f":"IF(B76=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C76=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C76<=Parametres!D$47,Parametres!E$47,IF(C76<=Parametres!D$48,Parametres!E$48,IF(C76<=Parametres!D$49,Parametres!E$49,IF(C76>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B76=\"\",\"\",J76+J76*K76))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O76=\"gratuit\",\"\",IF(B76=0,\"\",IF(A$2=Parametres!A$68,IF(T76<Parametres!C$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T76<Parametres!E$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T76<Parametres!G$21,0,IF(T76<Parametres!D$32,Parametres!E$32,IF(T76<Parametres!C$33,Parametres!E$33,IF(T76<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B76=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",IF(N76>(W76+AA76),IF(N76<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W76+AA76)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(IF(N76>(W76+AA76),IF(N76<Parametres!D$28,Parametres!D$28,N76),IF((W76+AA76)<Parametres!D$28,Parametres!D$28,(W76+AA76))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",ROUND(AC76*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B76=0,\"\",SUM(ROUND(AC76,2),ROUND(AD76,2),ROUND(AE76,2),ROUND(AF76,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F77=0,\"\",IF(A$2=Parametres!A$68,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!C$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!C$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$69,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!E$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!E$42,IF(H77=\"Non\",F77,\"\")))),IF(A$2=Parametres!A$70,IF(G77=\"Oui\",IF(H77=\"Oui\",F77-F77*Parametres!C$41-(F77-F77*Parametres!C$41)*Parametres!C$42,IF(H77=\"Non\",F77-F77*Parametres!G$41,\"\")),IF(G77=\"Non\",IF(H77=\"Oui\",F77-F77*Parametres!G$42,IF(H77=\"Non\",F77,\"\")))),\"\"))))","v":""},{"$f":"IF(B77=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C77=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C77<=Parametres!D$47,Parametres!E$47,IF(C77<=Parametres!D$48,Parametres!E$48,IF(C77<=Parametres!D$49,Parametres!E$49,IF(C77>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B77=\"\",\"\",J77+J77*K77))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O77=\"gratuit\",\"\",IF(B77=0,\"\",IF(A$2=Parametres!A$68,IF(T77<Parametres!C$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T77<Parametres!E$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T77<Parametres!G$21,0,IF(T77<Parametres!D$32,Parametres!E$32,IF(T77<Parametres!C$33,Parametres!E$33,IF(T77<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B77=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",IF(N77>(W77+AA77),IF(N77<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W77+AA77)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(IF(N77>(W77+AA77),IF(N77<Parametres!D$28,Parametres!D$28,N77),IF((W77+AA77)<Parametres!D$28,Parametres!D$28,(W77+AA77))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",ROUND(AC77*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B77=0,\"\",SUM(ROUND(AC77,2),ROUND(AD77,2),ROUND(AE77,2),ROUND(AF77,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F78=0,\"\",IF(A$2=Parametres!A$68,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!C$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!C$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$69,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!E$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!E$42,IF(H78=\"Non\",F78,\"\")))),IF(A$2=Parametres!A$70,IF(G78=\"Oui\",IF(H78=\"Oui\",F78-F78*Parametres!C$41-(F78-F78*Parametres!C$41)*Parametres!C$42,IF(H78=\"Non\",F78-F78*Parametres!G$41,\"\")),IF(G78=\"Non\",IF(H78=\"Oui\",F78-F78*Parametres!G$42,IF(H78=\"Non\",F78,\"\")))),\"\"))))","v":""},{"$f":"IF(B78=0,\"\",SUM(I73:I78))","v":""},{"$f":"IF(C78=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C78<=Parametres!D$47,Parametres!E$47,IF(C78<=Parametres!D$48,Parametres!E$48,IF(C78<=Parametres!D$49,Parametres!E$49,IF(C78>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B78=\"\",\"\",J78+J78*K78))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O78=\"gratuit\",\"\",IF(B78=0,\"\",IF(A$2=Parametres!A$68,IF(T78<Parametres!C$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T78<Parametres!E$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T78<Parametres!G$21,0,IF(T78<Parametres!D$32,Parametres!E$32,IF(T78<Parametres!C$33,Parametres!E$33,IF(T78<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B78=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",IF(N78>(W78+AA78),IF(N78<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W78+AA78)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(IF(N78>(W78+AA78),IF(N78<Parametres!D$28,Parametres!D$28,N78),IF((W78+AA78)<Parametres!D$28,Parametres!D$28,(W78+AA78))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",ROUND(AC78*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B78=0,\"\",SUM(ROUND(AC78,2),ROUND(AD78,2),ROUND(AE78,2),ROUND(AF78,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F80=0,\"\",IF(A$2=Parametres!A$68,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!C$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!C$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$69,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!E$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!E$42,IF(H80=\"Non\",F80,\"\")))),IF(A$2=Parametres!A$70,IF(G80=\"Oui\",IF(H80=\"Oui\",F80-F80*Parametres!C$41-(F80-F80*Parametres!C$41)*Parametres!C$42,IF(H80=\"Non\",F80-F80*Parametres!G$41,\"\")),IF(G80=\"Non\",IF(H80=\"Oui\",F80-F80*Parametres!G$42,IF(H80=\"Non\",F80,\"\")))),\"\"))))","v":""},{"$f":"IF(B80=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C80=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C80<=Parametres!D$47,Parametres!E$47,IF(C80<=Parametres!D$48,Parametres!E$48,IF(C80<=Parametres!D$49,Parametres!E$49,IF(C80>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B80=\"\",\"\",J80+J80*K80))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",M80*L80)","v":""},{"$f":"IF(P80>0,\"payant\",IF(B80=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B80=0,\"\",R80+S80)","v":""},null,null,{"$f":"IF(O80=\"gratuit\",\"\",IF(Q80=0,0,IF(Q80=\"\",\"\",S80/R80)))","v":""},{"$f":"IF(O80=\"gratuit\",\"\",IF(B80=0,\"\",IF(A$2=Parametres!A$68,IF(T80<Parametres!C$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T80<Parametres!E$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T80<Parametres!G$21,0,IF(T80<Parametres!D$32,Parametres!E$32,IF(T80<Parametres!C$33,Parametres!E$33,IF(T80<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",IF(O80=\"gratuit\",P80*V80,P80*V80+(P80*V80)*U80))","v":""},null,null,{"$f":"IF(B80=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B80=0,\"\",(X80+Y80)*Z80)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",IF(N80>(W80+AA80),IF(N80<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W80+AA80)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(IF(N80>(W80+AA80),IF(N80<Parametres!D$28,Parametres!D$28,N80),IF((W80+AA80)<Parametres!D$28,Parametres!D$28,(W80+AA80))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",ROUND(AC80*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B80=0,\"\",SUM(ROUND(AC80,2),ROUND(AD80,2),ROUND(AE80,2),ROUND(AF80,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F81=0,\"\",IF(A$2=Parametres!A$68,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!C$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!C$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$69,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!E$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!E$42,IF(H81=\"Non\",F81,\"\")))),IF(A$2=Parametres!A$70,IF(G81=\"Oui\",IF(H81=\"Oui\",F81-F81*Parametres!C$41-(F81-F81*Parametres!C$41)*Parametres!C$42,IF(H81=\"Non\",F81-F81*Parametres!G$41,\"\")),IF(G81=\"Non\",IF(H81=\"Oui\",F81-F81*Parametres!G$42,IF(H81=\"Non\",F81,\"\")))),\"\"))))","v":""},{"$f":"IF(B81=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C81=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C81<=Parametres!D$47,Parametres!E$47,IF(C81<=Parametres!D$48,Parametres!E$48,IF(C81<=Parametres!D$49,Parametres!E$49,IF(C81>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B81=\"\",\"\",J81+J81*K81))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O81=\"gratuit\",\"\",IF(Q81=0,0,IF(Q81=\"\",\"\",S81/R81)))","v":""},{"$f":"IF(O81=\"gratuit\",\"\",IF(B81=0,\"\",IF(A$2=Parametres!A$68,IF(T81<Parametres!C$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T81<Parametres!E$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T81<Parametres!G$21,0,IF(T81<Parametres!D$32,Parametres!E$32,IF(T81<Parametres!C$33,Parametres!E$33,IF(T81<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B81=0,\"\",IF(O81=\"gratuit\",P81*V81,P81*V81+(P81*V81)*U81))","v":""},null,null,{"$f":"IF(B81=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",IF(N81>(W81+AA81),IF(N81<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W81+AA81)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(IF(N81>(W81+AA81),IF(N81<Parametres!D$28,Parametres!D$28,N81),IF((W81+AA81)<Parametres!D$28,Parametres!D$28,(W81+AA81))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",ROUND(AC81*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B81=0,\"\",SUM(ROUND(AC81,2),ROUND(AD81,2),ROUND(AE81,2),ROUND(AF81,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F82=0,\"\",IF(A$2=Parametres!A$68,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!C$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!C$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$69,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!E$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!E$42,IF(H82=\"Non\",F82,\"\")))),IF(A$2=Parametres!A$70,IF(G82=\"Oui\",IF(H82=\"Oui\",F82-F82*Parametres!C$41-(F82-F82*Parametres!C$41)*Parametres!C$42,IF(H82=\"Non\",F82-F82*Parametres!G$41,\"\")),IF(G82=\"Non\",IF(H82=\"Oui\",F82-F82*Parametres!G$42,IF(H82=\"Non\",F82,\"\")))),\"\"))))","v":""},{"$f":"IF(B82=0,\"\",(I80:I85))","v":""},{"$f":"IF(C82=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C82<=Parametres!D$47,Parametres!E$47,IF(C82<=Parametres!D$48,Parametres!E$48,IF(C82<=Parametres!D$49,Parametres!E$49,IF(C82>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B82=\"\",\"\",J82+J82*K82))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O82=\"gratuit\",\"\",IF(B82=0,\"\",IF(A$2=Parametres!A$68,IF(T82<Parametres!C$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T82<Parametres!E$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T82<Parametres!G$21,0,IF(T82<Parametres!D$32,Parametres!E$32,IF(T82<Parametres!C$33,Parametres!E$33,IF(T82<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B82=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",IF(N82>(W82+AA82),IF(N82<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W82+AA82)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(IF(N82>(W82+AA82),IF(N82<Parametres!D$28,Parametres!D$28,N82),IF((W82+AA82)<Parametres!D$28,Parametres!D$28,(W82+AA82))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",ROUND(AC82*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B82=0,\"\",SUM(ROUND(AC82,2),ROUND(AD82,2),ROUND(AE82,2),ROUND(AF82,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F83=0,\"\",IF(A$2=Parametres!A$68,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!C$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!C$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$69,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!E$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!E$42,IF(H83=\"Non\",F83,\"\")))),IF(A$2=Parametres!A$70,IF(G83=\"Oui\",IF(H83=\"Oui\",F83-F83*Parametres!C$41-(F83-F83*Parametres!C$41)*Parametres!C$42,IF(H83=\"Non\",F83-F83*Parametres!G$41,\"\")),IF(G83=\"Non\",IF(H83=\"Oui\",F83-F83*Parametres!G$42,IF(H83=\"Non\",F83,\"\")))),\"\"))))","v":""},{"$f":"IF(B83=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C83=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C83<=Parametres!D$47,Parametres!E$47,IF(C83<=Parametres!D$48,Parametres!E$48,IF(C83<=Parametres!D$49,Parametres!E$49,IF(C83>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B83=\"\",\"\",J83+J83*K83))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O83=\"gratuit\",\"\",IF(B83=0,\"\",IF(A$2=Parametres!A$68,IF(T83<Parametres!C$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T83<Parametres!E$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T83<Parametres!G$21,0,IF(T83<Parametres!D$32,Parametres!E$32,IF(T83<Parametres!C$33,Parametres!E$33,IF(T83<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B83=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",IF(N83>(W83+AA83),IF(N83<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W83+AA83)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(IF(N83>(W83+AA83),IF(N83<Parametres!D$28,Parametres!D$28,N83),IF((W83+AA83)<Parametres!D$28,Parametres!D$28,(W83+AA83))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",ROUND(AC83*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B83=0,\"\",SUM(ROUND(AC83,2),ROUND(AD83,2),ROUND(AE83,2),ROUND(AF83,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F84=0,\"\",IF(A$2=Parametres!A$68,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!C$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!C$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$69,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!E$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!E$42,IF(H84=\"Non\",F84,\"\")))),IF(A$2=Parametres!A$70,IF(G84=\"Oui\",IF(H84=\"Oui\",F84-F84*Parametres!C$41-(F84-F84*Parametres!C$41)*Parametres!C$42,IF(H84=\"Non\",F84-F84*Parametres!G$41,\"\")),IF(G84=\"Non\",IF(H84=\"Oui\",F84-F84*Parametres!G$42,IF(H84=\"Non\",F84,\"\")))),\"\"))))","v":""},{"$f":"IF(B84=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C84=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C84<=Parametres!D$47,Parametres!E$47,IF(C84<=Parametres!D$48,Parametres!E$48,IF(C84<=Parametres!D$49,Parametres!E$49,IF(C84>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B84=\"\",\"\",J84+J84*K84))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O84=\"gratuit\",\"\",IF(B84=0,\"\",IF(A$2=Parametres!A$68,IF(T84<Parametres!C$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T84<Parametres!E$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T84<Parametres!G$21,0,IF(T84<Parametres!D$32,Parametres!E$32,IF(T84<Parametres!C$33,Parametres!E$33,IF(T84<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B84=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",IF(N84>(W84+AA84),IF(N84<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W84+AA84)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(IF(N84>(W84+AA84),IF(N84<Parametres!D$28,Parametres!D$28,N84),IF((W84+AA84)<Parametres!D$28,Parametres!D$28,(W84+AA84))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",ROUND(AC84*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B84=0,\"\",SUM(ROUND(AC84,2),ROUND(AD84,2),ROUND(AE84,2),ROUND(AF84,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F85=0,\"\",IF(A$2=Parametres!A$68,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!C$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!C$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$69,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!E$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!E$42,IF(H85=\"Non\",F85,\"\")))),IF(A$2=Parametres!A$70,IF(G85=\"Oui\",IF(H85=\"Oui\",F85-F85*Parametres!C$41-(F85-F85*Parametres!C$41)*Parametres!C$42,IF(H85=\"Non\",F85-F85*Parametres!G$41,\"\")),IF(G85=\"Non\",IF(H85=\"Oui\",F85-F85*Parametres!G$42,IF(H85=\"Non\",F85,\"\")))),\"\"))))","v":""},{"$f":"IF(B85=0,\"\",SUM(I80:I85))","v":""},{"$f":"IF(C85=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C85<=Parametres!D$47,Parametres!E$47,IF(C85<=Parametres!D$48,Parametres!E$48,IF(C85<=Parametres!D$49,Parametres!E$49,IF(C85>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B85=\"\",\"\",J85+J85*K85))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O85=\"gratuit\",\"\",IF(B85=0,\"\",IF(A$2=Parametres!A$68,IF(T85<Parametres!C$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T85<Parametres!E$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T85<Parametres!G$21,0,IF(T85<Parametres!D$32,Parametres!E$32,IF(T85<Parametres!C$33,Parametres!E$33,IF(T85<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B85=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",IF(N85>(W85+AA85),IF(N85<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W85+AA85)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(IF(N85>(W85+AA85),IF(N85<Parametres!D$28,Parametres!D$28,N85),IF((W85+AA85)<Parametres!D$28,Parametres!D$28,(W85+AA85))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",ROUND(AC85*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B85=0,\"\",SUM(ROUND(AC85,2),ROUND(AD85,2),ROUND(AE85,2),ROUND(AF85,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F87=0,\"\",IF(A$2=Parametres!A$68,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!C$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!C$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$69,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!E$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!E$42,IF(H87=\"Non\",F87,\"\")))),IF(A$2=Parametres!A$70,IF(G87=\"Oui\",IF(H87=\"Oui\",F87-F87*Parametres!C$41-(F87-F87*Parametres!C$41)*Parametres!C$42,IF(H87=\"Non\",F87-F87*Parametres!G$41,\"\")),IF(G87=\"Non\",IF(H87=\"Oui\",F87-F87*Parametres!G$42,IF(H87=\"Non\",F87,\"\")))),\"\"))))","v":""},{"$f":"IF(B87=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C87=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C87<=Parametres!D$47,Parametres!E$47,IF(C87<=Parametres!D$48,Parametres!E$48,IF(C87<=Parametres!D$49,Parametres!E$49,IF(C87>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B87=\"\",\"\",J87+J87*K87))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",M87*L87)","v":""},{"$f":"IF(P87>0,\"payant\",IF(B87=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B87=0,\"\",R87+S87)","v":""},null,null,{"$f":"IF(O87=\"gratuit\",\"\",IF(Q87=0,0,IF(Q87=\"\",\"\",S87/R87)))","v":""},{"$f":"IF(O87=\"gratuit\",\"\",IF(B87=0,\"\",IF(A$2=Parametres!A$68,IF(T87<Parametres!C$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T87<Parametres!E$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T87<Parametres!G$21,0,IF(T87<Parametres!D$32,Parametres!E$32,IF(T87<Parametres!C$33,Parametres!E$33,IF(T87<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",IF(O87=\"gratuit\",P87*V87,P87*V87+(P87*V87)*U87))","v":""},null,null,{"$f":"IF(B87=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B87=0,\"\",(X87+Y87)*Z87)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",IF(N87>(W87+AA87),IF(N87<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W87+AA87)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(IF(N87>(W87+AA87),IF(N87<Parametres!D$28,Parametres!D$28,N87),IF((W87+AA87)<Parametres!D$28,Parametres!D$28,(W87+AA87))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",ROUND(AC87*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B87=0,\"\",SUM(ROUND(AC87,2),ROUND(AD87,2),ROUND(AE87,2),ROUND(AF87,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F88=0,\"\",IF(A$2=Parametres!A$68,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!C$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!C$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$69,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!E$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!E$42,IF(H88=\"Non\",F88,\"\")))),IF(A$2=Parametres!A$70,IF(G88=\"Oui\",IF(H88=\"Oui\",F88-F88*Parametres!C$41-(F88-F88*Parametres!C$41)*Parametres!C$42,IF(H88=\"Non\",F88-F88*Parametres!G$41,\"\")),IF(G88=\"Non\",IF(H88=\"Oui\",F88-F88*Parametres!G$42,IF(H88=\"Non\",F88,\"\")))),\"\"))))","v":""},{"$f":"IF(B88=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C88=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C88<=Parametres!D$47,Parametres!E$47,IF(C88<=Parametres!D$48,Parametres!E$48,IF(C88<=Parametres!D$49,Parametres!E$49,IF(C88>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B88=\"\",\"\",J88+J88*K88))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O88=\"gratuit\",\"\",IF(Q88=0,0,IF(Q88=\"\",\"\",S88/R88)))","v":""},{"$f":"IF(O88=\"gratuit\",\"\",IF(B88=0,\"\",IF(A$2=Parametres!A$68,IF(T88<Parametres!C$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T88<Parametres!E$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T88<Parametres!G$21,0,IF(T88<Parametres!D$32,Parametres!E$32,IF(T88<Parametres!C$33,Parametres!E$33,IF(T88<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B88=0,\"\",IF(O88=\"gratuit\",P88*V88,P88*V88+(P88*V88)*U88))","v":""},null,null,{"$f":"IF(B88=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",IF(N88>(W88+AA88),IF(N88<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W88+AA88)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(IF(N88>(W88+AA88),IF(N88<Parametres!D$28,Parametres!D$28,N88),IF((W88+AA88)<Parametres!D$28,Parametres!D$28,(W88+AA88))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",ROUND(AC88*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B88=0,\"\",SUM(ROUND(AC88,2),ROUND(AD88,2),ROUND(AE88,2),ROUND(AF88,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F89=0,\"\",IF(A$2=Parametres!A$68,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!C$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!C$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$69,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!E$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!E$42,IF(H89=\"Non\",F89,\"\")))),IF(A$2=Parametres!A$70,IF(G89=\"Oui\",IF(H89=\"Oui\",F89-F89*Parametres!C$41-(F89-F89*Parametres!C$41)*Parametres!C$42,IF(H89=\"Non\",F89-F89*Parametres!G$41,\"\")),IF(G89=\"Non\",IF(H89=\"Oui\",F89-F89*Parametres!G$42,IF(H89=\"Non\",F89,\"\")))),\"\"))))","v":""},{"$f":"IF(B89=0,\"\",(I87:I92))","v":""},{"$f":"IF(C89=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C89<=Parametres!D$47,Parametres!E$47,IF(C89<=Parametres!D$48,Parametres!E$48,IF(C89<=Parametres!D$49,Parametres!E$49,IF(C89>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B89=\"\",\"\",J89+J89*K89))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O89=\"gratuit\",\"\",IF(B89=0,\"\",IF(A$2=Parametres!A$68,IF(T89<Parametres!C$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T89<Parametres!E$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T89<Parametres!G$21,0,IF(T89<Parametres!D$32,Parametres!E$32,IF(T89<Parametres!C$33,Parametres!E$33,IF(T89<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B89=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",IF(N89>(W89+AA89),IF(N89<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W89+AA89)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(IF(N89>(W89+AA89),IF(N89<Parametres!D$28,Parametres!D$28,N89),IF((W89+AA89)<Parametres!D$28,Parametres!D$28,(W89+AA89))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",ROUND(AC89*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B89=0,\"\",SUM(ROUND(AC89,2),ROUND(AD89,2),ROUND(AE89,2),ROUND(AF89,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F90=0,\"\",IF(A$2=Parametres!A$68,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!C$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!C$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$69,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!E$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!E$42,IF(H90=\"Non\",F90,\"\")))),IF(A$2=Parametres!A$70,IF(G90=\"Oui\",IF(H90=\"Oui\",F90-F90*Parametres!C$41-(F90-F90*Parametres!C$41)*Parametres!C$42,IF(H90=\"Non\",F90-F90*Parametres!G$41,\"\")),IF(G90=\"Non\",IF(H90=\"Oui\",F90-F90*Parametres!G$42,IF(H90=\"Non\",F90,\"\")))),\"\"))))","v":""},{"$f":"IF(B90=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C90=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C90<=Parametres!D$47,Parametres!E$47,IF(C90<=Parametres!D$48,Parametres!E$48,IF(C90<=Parametres!D$49,Parametres!E$49,IF(C90>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B90=\"\",\"\",J90+J90*K90))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O90=\"gratuit\",\"\",IF(B90=0,\"\",IF(A$2=Parametres!A$68,IF(T90<Parametres!C$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T90<Parametres!E$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T90<Parametres!G$21,0,IF(T90<Parametres!D$32,Parametres!E$32,IF(T90<Parametres!C$33,Parametres!E$33,IF(T90<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B90=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",IF(N90>(W90+AA90),IF(N90<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W90+AA90)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(IF(N90>(W90+AA90),IF(N90<Parametres!D$28,Parametres!D$28,N90),IF((W90+AA90)<Parametres!D$28,Parametres!D$28,(W90+AA90))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",ROUND(AC90*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B90=0,\"\",SUM(ROUND(AC90,2),ROUND(AD90,2),ROUND(AE90,2),ROUND(AF90,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F91=0,\"\",IF(A$2=Parametres!A$68,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!C$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!C$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$69,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!E$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!E$42,IF(H91=\"Non\",F91,\"\")))),IF(A$2=Parametres!A$70,IF(G91=\"Oui\",IF(H91=\"Oui\",F91-F91*Parametres!C$41-(F91-F91*Parametres!C$41)*Parametres!C$42,IF(H91=\"Non\",F91-F91*Parametres!G$41,\"\")),IF(G91=\"Non\",IF(H91=\"Oui\",F91-F91*Parametres!G$42,IF(H91=\"Non\",F91,\"\")))),\"\"))))","v":""},{"$f":"IF(B91=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C91=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C91<=Parametres!D$47,Parametres!E$47,IF(C91<=Parametres!D$48,Parametres!E$48,IF(C91<=Parametres!D$49,Parametres!E$49,IF(C91>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B91=\"\",\"\",J91+J91*K91))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O91=\"gratuit\",\"\",IF(B91=0,\"\",IF(A$2=Parametres!A$68,IF(T91<Parametres!C$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T91<Parametres!E$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T91<Parametres!G$21,0,IF(T91<Parametres!D$32,Parametres!E$32,IF(T91<Parametres!C$33,Parametres!E$33,IF(T91<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B91=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",IF(N91>(W91+AA91),IF(N91<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W91+AA91)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(IF(N91>(W91+AA91),IF(N91<Parametres!D$28,Parametres!D$28,N91),IF((W91+AA91)<Parametres!D$28,Parametres!D$28,(W91+AA91))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",ROUND(AC91*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B91=0,\"\",SUM(ROUND(AC91,2),ROUND(AD91,2),ROUND(AE91,2),ROUND(AF91,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F92=0,\"\",IF(A$2=Parametres!A$68,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!C$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!C$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$69,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!E$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!E$42,IF(H92=\"Non\",F92,\"\")))),IF(A$2=Parametres!A$70,IF(G92=\"Oui\",IF(H92=\"Oui\",F92-F92*Parametres!C$41-(F92-F92*Parametres!C$41)*Parametres!C$42,IF(H92=\"Non\",F92-F92*Parametres!G$41,\"\")),IF(G92=\"Non\",IF(H92=\"Oui\",F92-F92*Parametres!G$42,IF(H92=\"Non\",F92,\"\")))),\"\"))))","v":""},{"$f":"IF(B92=0,\"\",SUM(I87:I92))","v":""},{"$f":"IF(C92=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C92<=Parametres!D$47,Parametres!E$47,IF(C92<=Parametres!D$48,Parametres!E$48,IF(C92<=Parametres!D$49,Parametres!E$49,IF(C92>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B92=\"\",\"\",J92+J92*K92))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O92=\"gratuit\",\"\",IF(B92=0,\"\",IF(A$2=Parametres!A$68,IF(T92<Parametres!C$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T92<Parametres!E$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T92<Parametres!G$21,0,IF(T92<Parametres!D$32,Parametres!E$32,IF(T92<Parametres!C$33,Parametres!E$33,IF(T92<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B92=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",IF(N92>(W92+AA92),IF(N92<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W92+AA92)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(IF(N92>(W92+AA92),IF(N92<Parametres!D$28,Parametres!D$28,N92),IF((W92+AA92)<Parametres!D$28,Parametres!D$28,(W92+AA92))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",ROUND(AC92*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B92=0,\"\",SUM(ROUND(AC92,2),ROUND(AD92,2),ROUND(AE92,2),ROUND(AF92,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F94=0,\"\",IF(A$2=Parametres!A$68,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!C$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!C$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$69,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!E$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!E$42,IF(H94=\"Non\",F94,\"\")))),IF(A$2=Parametres!A$70,IF(G94=\"Oui\",IF(H94=\"Oui\",F94-F94*Parametres!C$41-(F94-F94*Parametres!C$41)*Parametres!C$42,IF(H94=\"Non\",F94-F94*Parametres!G$41,\"\")),IF(G94=\"Non\",IF(H94=\"Oui\",F94-F94*Parametres!G$42,IF(H94=\"Non\",F94,\"\")))),\"\"))))","v":""},{"$f":"IF(B94=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C94=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C94<=Parametres!D$47,Parametres!E$47,IF(C94<=Parametres!D$48,Parametres!E$48,IF(C94<=Parametres!D$49,Parametres!E$49,IF(C94>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B94=\"\",\"\",J94+J94*K94))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",M94*L94)","v":""},{"$f":"IF(P94>0,\"payant\",IF(B94=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B94=0,\"\",R94+S94)","v":""},null,null,{"$f":"IF(O94=\"gratuit\",\"\",IF(Q94=0,0,IF(Q94=\"\",\"\",S94/R94)))","v":""},{"$f":"IF(O94=\"gratuit\",\"\",IF(B94=0,\"\",IF(A$2=Parametres!A$68,IF(T94<Parametres!C$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T94<Parametres!E$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T94<Parametres!G$21,0,IF(T94<Parametres!D$32,Parametres!E$32,IF(T94<Parametres!C$33,Parametres!E$33,IF(T94<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",IF(O94=\"gratuit\",P94*V94,P94*V94+(P94*V94)*U94))","v":""},null,null,{"$f":"IF(B94=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B94=0,\"\",(X94+Y94)*Z94)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",IF(N94>(W94+AA94),IF(N94<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W94+AA94)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(IF(N94>(W94+AA94),IF(N94<Parametres!D$28,Parametres!D$28,N94),IF((W94+AA94)<Parametres!D$28,Parametres!D$28,(W94+AA94))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",ROUND(AC94*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B94=0,\"\",SUM(ROUND(AC94,2),ROUND(AD94,2),ROUND(AE94,2),ROUND(AF94,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F95=0,\"\",IF(A$2=Parametres!A$68,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!C$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!C$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$69,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!E$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!E$42,IF(H95=\"Non\",F95,\"\")))),IF(A$2=Parametres!A$70,IF(G95=\"Oui\",IF(H95=\"Oui\",F95-F95*Parametres!C$41-(F95-F95*Parametres!C$41)*Parametres!C$42,IF(H95=\"Non\",F95-F95*Parametres!G$41,\"\")),IF(G95=\"Non\",IF(H95=\"Oui\",F95-F95*Parametres!G$42,IF(H95=\"Non\",F95,\"\")))),\"\"))))","v":""},{"$f":"IF(B95=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C95=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C95<=Parametres!D$47,Parametres!E$47,IF(C95<=Parametres!D$48,Parametres!E$48,IF(C95<=Parametres!D$49,Parametres!E$49,IF(C95>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B95=\"\",\"\",J95+J95*K95))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O95=\"gratuit\",\"\",IF(Q95=0,0,IF(Q95=\"\",\"\",S95/R95)))","v":""},{"$f":"IF(O95=\"gratuit\",\"\",IF(B95=0,\"\",IF(A$2=Parametres!A$68,IF(T95<Parametres!C$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T95<Parametres!E$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T95<Parametres!G$21,0,IF(T95<Parametres!D$32,Parametres!E$32,IF(T95<Parametres!C$33,Parametres!E$33,IF(T95<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B95=0,\"\",IF(O95=\"gratuit\",P95*V95,P95*V95+(P95*V95)*U95))","v":""},null,null,{"$f":"IF(B95=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",IF(N95>(W95+AA95),IF(N95<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W95+AA95)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(IF(N95>(W95+AA95),IF(N95<Parametres!D$28,Parametres!D$28,N95),IF((W95+AA95)<Parametres!D$28,Parametres!D$28,(W95+AA95))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",ROUND(AC95*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B95=0,\"\",SUM(ROUND(AC95,2),ROUND(AD95,2),ROUND(AE95,2),ROUND(AF95,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F96=0,\"\",IF(A$2=Parametres!A$68,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!C$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!C$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$69,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!E$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!E$42,IF(H96=\"Non\",F96,\"\")))),IF(A$2=Parametres!A$70,IF(G96=\"Oui\",IF(H96=\"Oui\",F96-F96*Parametres!C$41-(F96-F96*Parametres!C$41)*Parametres!C$42,IF(H96=\"Non\",F96-F96*Parametres!G$41,\"\")),IF(G96=\"Non\",IF(H96=\"Oui\",F96-F96*Parametres!G$42,IF(H96=\"Non\",F96,\"\")))),\"\"))))","v":""},{"$f":"IF(B96=0,\"\",(I94:I99))","v":""},{"$f":"IF(C96=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C96<=Parametres!D$47,Parametres!E$47,IF(C96<=Parametres!D$48,Parametres!E$48,IF(C96<=Parametres!D$49,Parametres!E$49,IF(C96>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B96=\"\",\"\",J96+J96*K96))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O96=\"gratuit\",\"\",IF(B96=0,\"\",IF(A$2=Parametres!A$68,IF(T96<Parametres!C$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T96<Parametres!E$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T96<Parametres!G$21,0,IF(T96<Parametres!D$32,Parametres!E$32,IF(T96<Parametres!C$33,Parametres!E$33,IF(T96<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B96=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",IF(N96>(W96+AA96),IF(N96<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W96+AA96)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(IF(N96>(W96+AA96),IF(N96<Parametres!D$28,Parametres!D$28,N96),IF((W96+AA96)<Parametres!D$28,Parametres!D$28,(W96+AA96))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",ROUND(AC96*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B96=0,\"\",SUM(ROUND(AC96,2),ROUND(AD96,2),ROUND(AE96,2),ROUND(AF96,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F97=0,\"\",IF(A$2=Parametres!A$68,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!C$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!C$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$69,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!E$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!E$42,IF(H97=\"Non\",F97,\"\")))),IF(A$2=Parametres!A$70,IF(G97=\"Oui\",IF(H97=\"Oui\",F97-F97*Parametres!C$41-(F97-F97*Parametres!C$41)*Parametres!C$42,IF(H97=\"Non\",F97-F97*Parametres!G$41,\"\")),IF(G97=\"Non\",IF(H97=\"Oui\",F97-F97*Parametres!G$42,IF(H97=\"Non\",F97,\"\")))),\"\"))))","v":""},{"$f":"IF(B97=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C97=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C97<=Parametres!D$47,Parametres!E$47,IF(C97<=Parametres!D$48,Parametres!E$48,IF(C97<=Parametres!D$49,Parametres!E$49,IF(C97>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B97=\"\",\"\",J97+J97*K97))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O97=\"gratuit\",\"\",IF(B97=0,\"\",IF(A$2=Parametres!A$68,IF(T97<Parametres!C$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T97<Parametres!E$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T97<Parametres!G$21,0,IF(T97<Parametres!D$32,Parametres!E$32,IF(T97<Parametres!C$33,Parametres!E$33,IF(T97<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B97=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",IF(N97>(W97+AA97),IF(N97<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W97+AA97)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(IF(N97>(W97+AA97),IF(N97<Parametres!D$28,Parametres!D$28,N97),IF((W97+AA97)<Parametres!D$28,Parametres!D$28,(W97+AA97))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",ROUND(AC97*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B97=0,\"\",SUM(ROUND(AC97,2),ROUND(AD97,2),ROUND(AE97,2),ROUND(AF97,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F98=0,\"\",IF(A$2=Parametres!A$68,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!C$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!C$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$69,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!E$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!E$42,IF(H98=\"Non\",F98,\"\")))),IF(A$2=Parametres!A$70,IF(G98=\"Oui\",IF(H98=\"Oui\",F98-F98*Parametres!C$41-(F98-F98*Parametres!C$41)*Parametres!C$42,IF(H98=\"Non\",F98-F98*Parametres!G$41,\"\")),IF(G98=\"Non\",IF(H98=\"Oui\",F98-F98*Parametres!G$42,IF(H98=\"Non\",F98,\"\")))),\"\"))))","v":""},{"$f":"IF(B98=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C98=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C98<=Parametres!D$47,Parametres!E$47,IF(C98<=Parametres!D$48,Parametres!E$48,IF(C98<=Parametres!D$49,Parametres!E$49,IF(C98>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B98=\"\",\"\",J98+J98*K98))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O98=\"gratuit\",\"\",IF(B98=0,\"\",IF(A$2=Parametres!A$68,IF(T98<Parametres!C$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T98<Parametres!E$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T98<Parametres!G$21,0,IF(T98<Parametres!D$32,Parametres!E$32,IF(T98<Parametres!C$33,Parametres!E$33,IF(T98<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B98=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",IF(N98>(W98+AA98),IF(N98<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W98+AA98)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(IF(N98>(W98+AA98),IF(N98<Parametres!D$28,Parametres!D$28,N98),IF((W98+AA98)<Parametres!D$28,Parametres!D$28,(W98+AA98))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",ROUND(AC98*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B98=0,\"\",SUM(ROUND(AC98,2),ROUND(AD98,2),ROUND(AE98,2),ROUND(AF98,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F99=0,\"\",IF(A$2=Parametres!A$68,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!C$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!C$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$69,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!E$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!E$42,IF(H99=\"Non\",F99,\"\")))),IF(A$2=Parametres!A$70,IF(G99=\"Oui\",IF(H99=\"Oui\",F99-F99*Parametres!C$41-(F99-F99*Parametres!C$41)*Parametres!C$42,IF(H99=\"Non\",F99-F99*Parametres!G$41,\"\")),IF(G99=\"Non\",IF(H99=\"Oui\",F99-F99*Parametres!G$42,IF(H99=\"Non\",F99,\"\")))),\"\"))))","v":""},{"$f":"IF(B99=0,\"\",SUM(I94:I99))","v":""},{"$f":"IF(C99=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C99<=Parametres!D$47,Parametres!E$47,IF(C99<=Parametres!D$48,Parametres!E$48,IF(C99<=Parametres!D$49,Parametres!E$49,IF(C99>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B99=\"\",\"\",J99+J99*K99))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O99=\"gratuit\",\"\",IF(B99=0,\"\",IF(A$2=Parametres!A$68,IF(T99<Parametres!C$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T99<Parametres!E$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T99<Parametres!G$21,0,IF(T99<Parametres!D$32,Parametres!E$32,IF(T99<Parametres!C$33,Parametres!E$33,IF(T99<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B99=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",IF(N99>(W99+AA99),IF(N99<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W99+AA99)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(IF(N99>(W99+AA99),IF(N99<Parametres!D$28,Parametres!D$28,N99),IF((W99+AA99)<Parametres!D$28,Parametres!D$28,(W99+AA99))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",ROUND(AC99*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B99=0,\"\",SUM(ROUND(AC99,2),ROUND(AD99,2),ROUND(AE99,2),ROUND(AF99,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F101=0,\"\",IF(A$2=Parametres!A$68,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!C$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!C$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$69,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!E$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!E$42,IF(H101=\"Non\",F101,\"\")))),IF(A$2=Parametres!A$70,IF(G101=\"Oui\",IF(H101=\"Oui\",F101-F101*Parametres!C$41-(F101-F101*Parametres!C$41)*Parametres!C$42,IF(H101=\"Non\",F101-F101*Parametres!G$41,\"\")),IF(G101=\"Non\",IF(H101=\"Oui\",F101-F101*Parametres!G$42,IF(H101=\"Non\",F101,\"\")))),\"\"))))","v":""},{"$f":"IF(B101=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C101=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C101<=Parametres!D$47,Parametres!E$47,IF(C101<=Parametres!D$48,Parametres!E$48,IF(C101<=Parametres!D$49,Parametres!E$49,IF(C101>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B101=\"\",\"\",J101+J101*K101))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",M101*L101)","v":""},{"$f":"IF(P101>0,\"payant\",IF(B101=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B101=0,\"\",R101+S101)","v":""},null,null,{"$f":"IF(O101=\"gratuit\",\"\",IF(Q101=0,0,IF(Q101=\"\",\"\",S101/R101)))","v":""},{"$f":"IF(O101=\"gratuit\",\"\",IF(B101=0,\"\",IF(A$2=Parametres!A$68,IF(T101<Parametres!C$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T101<Parametres!E$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T101<Parametres!G$21,0,IF(T101<Parametres!D$32,Parametres!E$32,IF(T101<Parametres!C$33,Parametres!E$33,IF(T101<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",IF(O101=\"gratuit\",P101*V101,P101*V101+(P101*V101)*U101))","v":""},null,null,{"$f":"IF(B101=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B101=0,\"\",(X101+Y101)*Z101)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",IF(N101>(W101+AA101),IF(N101<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W101+AA101)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(IF(N101>(W101+AA101),IF(N101<Parametres!D$28,Parametres!D$28,N101),IF((W101+AA101)<Parametres!D$28,Parametres!D$28,(W101+AA101))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",ROUND(AC101*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B101=0,\"\",SUM(ROUND(AC101,2),ROUND(AD101,2),ROUND(AE101,2),ROUND(AF101,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F102=0,\"\",IF(A$2=Parametres!A$68,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!C$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!C$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$69,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!E$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!E$42,IF(H102=\"Non\",F102,\"\")))),IF(A$2=Parametres!A$70,IF(G102=\"Oui\",IF(H102=\"Oui\",F102-F102*Parametres!C$41-(F102-F102*Parametres!C$41)*Parametres!C$42,IF(H102=\"Non\",F102-F102*Parametres!G$41,\"\")),IF(G102=\"Non\",IF(H102=\"Oui\",F102-F102*Parametres!G$42,IF(H102=\"Non\",F102,\"\")))),\"\"))))","v":""},{"$f":"IF(B102=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C102=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C102<=Parametres!D$47,Parametres!E$47,IF(C102<=Parametres!D$48,Parametres!E$48,IF(C102<=Parametres!D$49,Parametres!E$49,IF(C102>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B102=\"\",\"\",J102+J102*K102))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O102=\"gratuit\",\"\",IF(Q102=0,0,IF(Q102=\"\",\"\",S102/R102)))","v":""},{"$f":"IF(O102=\"gratuit\",\"\",IF(B102=0,\"\",IF(A$2=Parametres!A$68,IF(T102<Parametres!C$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T102<Parametres!E$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T102<Parametres!G$21,0,IF(T102<Parametres!D$32,Parametres!E$32,IF(T102<Parametres!C$33,Parametres!E$33,IF(T102<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B102=0,\"\",IF(O102=\"gratuit\",P102*V102,P102*V102+(P102*V102)*U102))","v":""},null,null,{"$f":"IF(B102=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",IF(N102>(W102+AA102),IF(N102<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W102+AA102)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(IF(N102>(W102+AA102),IF(N102<Parametres!D$28,Parametres!D$28,N102),IF((W102+AA102)<Parametres!D$28,Parametres!D$28,(W102+AA102))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",ROUND(AC102*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B102=0,\"\",SUM(ROUND(AC102,2),ROUND(AD102,2),ROUND(AE102,2),ROUND(AF102,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F103=0,\"\",IF(A$2=Parametres!A$68,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!C$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!C$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$69,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!E$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!E$42,IF(H103=\"Non\",F103,\"\")))),IF(A$2=Parametres!A$70,IF(G103=\"Oui\",IF(H103=\"Oui\",F103-F103*Parametres!C$41-(F103-F103*Parametres!C$41)*Parametres!C$42,IF(H103=\"Non\",F103-F103*Parametres!G$41,\"\")),IF(G103=\"Non\",IF(H103=\"Oui\",F103-F103*Parametres!G$42,IF(H103=\"Non\",F103,\"\")))),\"\"))))","v":""},{"$f":"IF(B103=0,\"\",(I101:I106))","v":""},{"$f":"IF(C103=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C103<=Parametres!D$47,Parametres!E$47,IF(C103<=Parametres!D$48,Parametres!E$48,IF(C103<=Parametres!D$49,Parametres!E$49,IF(C103>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B103=\"\",\"\",J103+J103*K103))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O103=\"gratuit\",\"\",IF(B103=0,\"\",IF(A$2=Parametres!A$68,IF(T103<Parametres!C$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T103<Parametres!E$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T103<Parametres!G$21,0,IF(T103<Parametres!D$32,Parametres!E$32,IF(T103<Parametres!C$33,Parametres!E$33,IF(T103<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B103=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",IF(N103>(W103+AA103),IF(N103<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W103+AA103)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(IF(N103>(W103+AA103),IF(N103<Parametres!D$28,Parametres!D$28,N103),IF((W103+AA103)<Parametres!D$28,Parametres!D$28,(W103+AA103))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",ROUND(AC103*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B103=0,\"\",SUM(ROUND(AC103,2),ROUND(AD103,2),ROUND(AE103,2),ROUND(AF103,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F104=0,\"\",IF(A$2=Parametres!A$68,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!C$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!C$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$69,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!E$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!E$42,IF(H104=\"Non\",F104,\"\")))),IF(A$2=Parametres!A$70,IF(G104=\"Oui\",IF(H104=\"Oui\",F104-F104*Parametres!C$41-(F104-F104*Parametres!C$41)*Parametres!C$42,IF(H104=\"Non\",F104-F104*Parametres!G$41,\"\")),IF(G104=\"Non\",IF(H104=\"Oui\",F104-F104*Parametres!G$42,IF(H104=\"Non\",F104,\"\")))),\"\"))))","v":""},{"$f":"IF(B104=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C104=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C104<=Parametres!D$47,Parametres!E$47,IF(C104<=Parametres!D$48,Parametres!E$48,IF(C104<=Parametres!D$49,Parametres!E$49,IF(C104>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B104=\"\",\"\",J104+J104*K104))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O104=\"gratuit\",\"\",IF(B104=0,\"\",IF(A$2=Parametres!A$68,IF(T104<Parametres!C$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T104<Parametres!E$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T104<Parametres!G$21,0,IF(T104<Parametres!D$32,Parametres!E$32,IF(T104<Parametres!C$33,Parametres!E$33,IF(T104<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B104=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",IF(N104>(W104+AA104),IF(N104<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W104+AA104)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(IF(N104>(W104+AA104),IF(N104<Parametres!D$28,Parametres!D$28,N104),IF((W104+AA104)<Parametres!D$28,Parametres!D$28,(W104+AA104))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",ROUND(AC104*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B104=0,\"\",SUM(ROUND(AC104,2),ROUND(AD104,2),ROUND(AE104,2),ROUND(AF104,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F105=0,\"\",IF(A$2=Parametres!A$68,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!C$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!C$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$69,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!E$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!E$42,IF(H105=\"Non\",F105,\"\")))),IF(A$2=Parametres!A$70,IF(G105=\"Oui\",IF(H105=\"Oui\",F105-F105*Parametres!C$41-(F105-F105*Parametres!C$41)*Parametres!C$42,IF(H105=\"Non\",F105-F105*Parametres!G$41,\"\")),IF(G105=\"Non\",IF(H105=\"Oui\",F105-F105*Parametres!G$42,IF(H105=\"Non\",F105,\"\")))),\"\"))))","v":""},{"$f":"IF(B105=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C105=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C105<=Parametres!D$47,Parametres!E$47,IF(C105<=Parametres!D$48,Parametres!E$48,IF(C105<=Parametres!D$49,Parametres!E$49,IF(C105>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B105=\"\",\"\",J105+J105*K105))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O105=\"gratuit\",\"\",IF(B105=0,\"\",IF(A$2=Parametres!A$68,IF(T105<Parametres!C$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T105<Parametres!E$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T105<Parametres!G$21,0,IF(T105<Parametres!D$32,Parametres!E$32,IF(T105<Parametres!C$33,Parametres!E$33,IF(T105<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B105=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",IF(N105>(W105+AA105),IF(N105<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W105+AA105)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(IF(N105>(W105+AA105),IF(N105<Parametres!D$28,Parametres!D$28,N105),IF((W105+AA105)<Parametres!D$28,Parametres!D$28,(W105+AA105))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",ROUND(AC105*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B105=0,\"\",SUM(ROUND(AC105,2),ROUND(AD105,2),ROUND(AE105,2),ROUND(AF105,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F106=0,\"\",IF(A$2=Parametres!A$68,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!C$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!C$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$69,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!E$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!E$42,IF(H106=\"Non\",F106,\"\")))),IF(A$2=Parametres!A$70,IF(G106=\"Oui\",IF(H106=\"Oui\",F106-F106*Parametres!C$41-(F106-F106*Parametres!C$41)*Parametres!C$42,IF(H106=\"Non\",F106-F106*Parametres!G$41,\"\")),IF(G106=\"Non\",IF(H106=\"Oui\",F106-F106*Parametres!G$42,IF(H106=\"Non\",F106,\"\")))),\"\"))))","v":""},{"$f":"IF(B106=0,\"\",SUM(I101:I106))","v":""},{"$f":"IF(C106=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C106<=Parametres!D$47,Parametres!E$47,IF(C106<=Parametres!D$48,Parametres!E$48,IF(C106<=Parametres!D$49,Parametres!E$49,IF(C106>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B106=\"\",\"\",J106+J106*K106))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O106=\"gratuit\",\"\",IF(B106=0,\"\",IF(A$2=Parametres!A$68,IF(T106<Parametres!C$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T106<Parametres!E$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T106<Parametres!G$21,0,IF(T106<Parametres!D$32,Parametres!E$32,IF(T106<Parametres!C$33,Parametres!E$33,IF(T106<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B106=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",IF(N106>(W106+AA106),IF(N106<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W106+AA106)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(IF(N106>(W106+AA106),IF(N106<Parametres!D$28,Parametres!D$28,N106),IF((W106+AA106)<Parametres!D$28,Parametres!D$28,(W106+AA106))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",ROUND(AC106*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B106=0,\"\",SUM(ROUND(AC106,2),ROUND(AD106,2),ROUND(AE106,2),ROUND(AF106,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F108=0,\"\",IF(A$2=Parametres!A$68,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!C$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!C$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$69,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!E$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!E$42,IF(H108=\"Non\",F108,\"\")))),IF(A$2=Parametres!A$70,IF(G108=\"Oui\",IF(H108=\"Oui\",F108-F108*Parametres!C$41-(F108-F108*Parametres!C$41)*Parametres!C$42,IF(H108=\"Non\",F108-F108*Parametres!G$41,\"\")),IF(G108=\"Non\",IF(H108=\"Oui\",F108-F108*Parametres!G$42,IF(H108=\"Non\",F108,\"\")))),\"\"))))","v":""},{"$f":"IF(B108=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C108=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C108<=Parametres!D$47,Parametres!E$47,IF(C108<=Parametres!D$48,Parametres!E$48,IF(C108<=Parametres!D$49,Parametres!E$49,IF(C108>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B108=\"\",\"\",J108+J108*K108))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",M108*L108)","v":""},{"$f":"IF(P108>0,\"payant\",IF(B108=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B108=0,\"\",R108+S108)","v":""},null,null,{"$f":"IF(O108=\"gratuit\",\"\",IF(Q108=0,0,IF(Q108=\"\",\"\",S108/R108)))","v":""},{"$f":"IF(O108=\"gratuit\",\"\",IF(B108=0,\"\",IF(A$2=Parametres!A$68,IF(T108<Parametres!C$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T108<Parametres!E$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T108<Parametres!G$21,0,IF(T108<Parametres!D$32,Parametres!E$32,IF(T108<Parametres!C$33,Parametres!E$33,IF(T108<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",IF(O108=\"gratuit\",P108*V108,P108*V108+(P108*V108)*U108))","v":""},null,null,{"$f":"IF(B108=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B108=0,\"\",(X108+Y108)*Z108)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",IF(N108>(W108+AA108),IF(N108<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W108+AA108)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(IF(N108>(W108+AA108),IF(N108<Parametres!D$28,Parametres!D$28,N108),IF((W108+AA108)<Parametres!D$28,Parametres!D$28,(W108+AA108))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",ROUND(AC108*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B108=0,\"\",SUM(ROUND(AC108,2),ROUND(AD108,2),ROUND(AE108,2),ROUND(AF108,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F109=0,\"\",IF(A$2=Parametres!A$68,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!C$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!C$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$69,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!E$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!E$42,IF(H109=\"Non\",F109,\"\")))),IF(A$2=Parametres!A$70,IF(G109=\"Oui\",IF(H109=\"Oui\",F109-F109*Parametres!C$41-(F109-F109*Parametres!C$41)*Parametres!C$42,IF(H109=\"Non\",F109-F109*Parametres!G$41,\"\")),IF(G109=\"Non\",IF(H109=\"Oui\",F109-F109*Parametres!G$42,IF(H109=\"Non\",F109,\"\")))),\"\"))))","v":""},{"$f":"IF(B109=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C109=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C109<=Parametres!D$47,Parametres!E$47,IF(C109<=Parametres!D$48,Parametres!E$48,IF(C109<=Parametres!D$49,Parametres!E$49,IF(C109>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B109=\"\",\"\",J109+J109*K109))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O109=\"gratuit\",\"\",IF(Q109=0,0,IF(Q109=\"\",\"\",S109/R109)))","v":""},{"$f":"IF(O109=\"gratuit\",\"\",IF(B109=0,\"\",IF(A$2=Parametres!A$68,IF(T109<Parametres!C$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T109<Parametres!E$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T109<Parametres!G$21,0,IF(T109<Parametres!D$32,Parametres!E$32,IF(T109<Parametres!C$33,Parametres!E$33,IF(T109<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B109=0,\"\",IF(O109=\"gratuit\",P109*V109,P109*V109+(P109*V109)*U109))","v":""},null,null,{"$f":"IF(B109=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",IF(N109>(W109+AA109),IF(N109<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W109+AA109)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(IF(N109>(W109+AA109),IF(N109<Parametres!D$28,Parametres!D$28,N109),IF((W109+AA109)<Parametres!D$28,Parametres!D$28,(W109+AA109))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",ROUND(AC109*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B109=0,\"\",SUM(ROUND(AC109,2),ROUND(AD109,2),ROUND(AE109,2),ROUND(AF109,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F110=0,\"\",IF(A$2=Parametres!A$68,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!C$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!C$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$69,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!E$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!E$42,IF(H110=\"Non\",F110,\"\")))),IF(A$2=Parametres!A$70,IF(G110=\"Oui\",IF(H110=\"Oui\",F110-F110*Parametres!C$41-(F110-F110*Parametres!C$41)*Parametres!C$42,IF(H110=\"Non\",F110-F110*Parametres!G$41,\"\")),IF(G110=\"Non\",IF(H110=\"Oui\",F110-F110*Parametres!G$42,IF(H110=\"Non\",F110,\"\")))),\"\"))))","v":""},{"$f":"IF(B110=0,\"\",(I108:I113))","v":""},{"$f":"IF(C110=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C110<=Parametres!D$47,Parametres!E$47,IF(C110<=Parametres!D$48,Parametres!E$48,IF(C110<=Parametres!D$49,Parametres!E$49,IF(C110>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B110=\"\",\"\",J110+J110*K110))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O110=\"gratuit\",\"\",IF(B110=0,\"\",IF(A$2=Parametres!A$68,IF(T110<Parametres!C$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T110<Parametres!E$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T110<Parametres!G$21,0,IF(T110<Parametres!D$32,Parametres!E$32,IF(T110<Parametres!C$33,Parametres!E$33,IF(T110<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B110=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",IF(N110>(W110+AA110),IF(N110<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W110+AA110)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(IF(N110>(W110+AA110),IF(N110<Parametres!D$28,Parametres!D$28,N110),IF((W110+AA110)<Parametres!D$28,Parametres!D$28,(W110+AA110))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",ROUND(AC110*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B110=0,\"\",SUM(ROUND(AC110,2),ROUND(AD110,2),ROUND(AE110,2),ROUND(AF110,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F111=0,\"\",IF(A$2=Parametres!A$68,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!C$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!C$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$69,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!E$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!E$42,IF(H111=\"Non\",F111,\"\")))),IF(A$2=Parametres!A$70,IF(G111=\"Oui\",IF(H111=\"Oui\",F111-F111*Parametres!C$41-(F111-F111*Parametres!C$41)*Parametres!C$42,IF(H111=\"Non\",F111-F111*Parametres!G$41,\"\")),IF(G111=\"Non\",IF(H111=\"Oui\",F111-F111*Parametres!G$42,IF(H111=\"Non\",F111,\"\")))),\"\"))))","v":""},{"$f":"IF(B111=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C111=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C111<=Parametres!D$47,Parametres!E$47,IF(C111<=Parametres!D$48,Parametres!E$48,IF(C111<=Parametres!D$49,Parametres!E$49,IF(C111>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B111=\"\",\"\",J111+J111*K111))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O111=\"gratuit\",\"\",IF(B111=0,\"\",IF(A$2=Parametres!A$68,IF(T111<Parametres!C$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T111<Parametres!E$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T111<Parametres!G$21,0,IF(T111<Parametres!D$32,Parametres!E$32,IF(T111<Parametres!C$33,Parametres!E$33,IF(T111<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B111=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",IF(N111>(W111+AA111),IF(N111<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W111+AA111)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(IF(N111>(W111+AA111),IF(N111<Parametres!D$28,Parametres!D$28,N111),IF((W111+AA111)<Parametres!D$28,Parametres!D$28,(W111+AA111))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",ROUND(AC111*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B111=0,\"\",SUM(ROUND(AC111,2),ROUND(AD111,2),ROUND(AE111,2),ROUND(AF111,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F112=0,\"\",IF(A$2=Parametres!A$68,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!C$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!C$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$69,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!E$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!E$42,IF(H112=\"Non\",F112,\"\")))),IF(A$2=Parametres!A$70,IF(G112=\"Oui\",IF(H112=\"Oui\",F112-F112*Parametres!C$41-(F112-F112*Parametres!C$41)*Parametres!C$42,IF(H112=\"Non\",F112-F112*Parametres!G$41,\"\")),IF(G112=\"Non\",IF(H112=\"Oui\",F112-F112*Parametres!G$42,IF(H112=\"Non\",F112,\"\")))),\"\"))))","v":""},{"$f":"IF(B112=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C112=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C112<=Parametres!D$47,Parametres!E$47,IF(C112<=Parametres!D$48,Parametres!E$48,IF(C112<=Parametres!D$49,Parametres!E$49,IF(C112>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B112=\"\",\"\",J112+J112*K112))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O112=\"gratuit\",\"\",IF(B112=0,\"\",IF(A$2=Parametres!A$68,IF(T112<Parametres!C$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T112<Parametres!E$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T112<Parametres!G$21,0,IF(T112<Parametres!D$32,Parametres!E$32,IF(T112<Parametres!C$33,Parametres!E$33,IF(T112<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B112=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",IF(N112>(W112+AA112),IF(N112<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W112+AA112)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(IF(N112>(W112+AA112),IF(N112<Parametres!D$28,Parametres!D$28,N112),IF((W112+AA112)<Parametres!D$28,Parametres!D$28,(W112+AA112))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",ROUND(AC112*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B112=0,\"\",SUM(ROUND(AC112,2),ROUND(AD112,2),ROUND(AE112,2),ROUND(AF112,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F113=0,\"\",IF(A$2=Parametres!A$68,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!C$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!C$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$69,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!E$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!E$42,IF(H113=\"Non\",F113,\"\")))),IF(A$2=Parametres!A$70,IF(G113=\"Oui\",IF(H113=\"Oui\",F113-F113*Parametres!C$41-(F113-F113*Parametres!C$41)*Parametres!C$42,IF(H113=\"Non\",F113-F113*Parametres!G$41,\"\")),IF(G113=\"Non\",IF(H113=\"Oui\",F113-F113*Parametres!G$42,IF(H113=\"Non\",F113,\"\")))),\"\"))))","v":""},{"$f":"IF(B113=0,\"\",SUM(I108:I113))","v":""},{"$f":"IF(C113=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C113<=Parametres!D$47,Parametres!E$47,IF(C113<=Parametres!D$48,Parametres!E$48,IF(C113<=Parametres!D$49,Parametres!E$49,IF(C113>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B113=\"\",\"\",J113+J113*K113))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O113=\"gratuit\",\"\",IF(B113=0,\"\",IF(A$2=Parametres!A$68,IF(T113<Parametres!C$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T113<Parametres!E$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T113<Parametres!G$21,0,IF(T113<Parametres!D$32,Parametres!E$32,IF(T113<Parametres!C$33,Parametres!E$33,IF(T113<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B113=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",IF(N113>(W113+AA113),IF(N113<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W113+AA113)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(IF(N113>(W113+AA113),IF(N113<Parametres!D$28,Parametres!D$28,N113),IF((W113+AA113)<Parametres!D$28,Parametres!D$28,(W113+AA113))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",ROUND(AC113*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B113=0,\"\",SUM(ROUND(AC113,2),ROUND(AD113,2),ROUND(AE113,2),ROUND(AF113,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F115=0,\"\",IF(A$2=Parametres!A$68,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!C$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!C$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$69,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!E$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!E$42,IF(H115=\"Non\",F115,\"\")))),IF(A$2=Parametres!A$70,IF(G115=\"Oui\",IF(H115=\"Oui\",F115-F115*Parametres!C$41-(F115-F115*Parametres!C$41)*Parametres!C$42,IF(H115=\"Non\",F115-F115*Parametres!G$41,\"\")),IF(G115=\"Non\",IF(H115=\"Oui\",F115-F115*Parametres!G$42,IF(H115=\"Non\",F115,\"\")))),\"\"))))","v":""},{"$f":"IF(B115=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C115=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C115<=Parametres!D$47,Parametres!E$47,IF(C115<=Parametres!D$48,Parametres!E$48,IF(C115<=Parametres!D$49,Parametres!E$49,IF(C115>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B115=\"\",\"\",J115+J115*K115))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",M115*L115)","v":""},{"$f":"IF(P115>0,\"payant\",IF(B115=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B115=0,\"\",R115+S115)","v":""},null,null,{"$f":"IF(O115=\"gratuit\",\"\",IF(Q115=0,0,IF(Q115=\"\",\"\",S115/R115)))","v":""},{"$f":"IF(O115=\"gratuit\",\"\",IF(B115=0,\"\",IF(A$2=Parametres!A$68,IF(T115<Parametres!C$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T115<Parametres!E$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T115<Parametres!G$21,0,IF(T115<Parametres!D$32,Parametres!E$32,IF(T115<Parametres!C$33,Parametres!E$33,IF(T115<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",IF(O115=\"gratuit\",P115*V115,P115*V115+(P115*V115)*U115))","v":""},null,null,{"$f":"IF(B115=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B115=0,\"\",(X115+Y115)*Z115)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",IF(N115>(W115+AA115),IF(N115<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W115+AA115)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(IF(N115>(W115+AA115),IF(N115<Parametres!D$28,Parametres!D$28,N115),IF((W115+AA115)<Parametres!D$28,Parametres!D$28,(W115+AA115))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",ROUND(AC115*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B115=0,\"\",SUM(ROUND(AC115,2),ROUND(AD115,2),ROUND(AE115,2),ROUND(AF115,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F116=0,\"\",IF(A$2=Parametres!A$68,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!C$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!C$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$69,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!E$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!E$42,IF(H116=\"Non\",F116,\"\")))),IF(A$2=Parametres!A$70,IF(G116=\"Oui\",IF(H116=\"Oui\",F116-F116*Parametres!C$41-(F116-F116*Parametres!C$41)*Parametres!C$42,IF(H116=\"Non\",F116-F116*Parametres!G$41,\"\")),IF(G116=\"Non\",IF(H116=\"Oui\",F116-F116*Parametres!G$42,IF(H116=\"Non\",F116,\"\")))),\"\"))))","v":""},{"$f":"IF(B116=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C116=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C116<=Parametres!D$47,Parametres!E$47,IF(C116<=Parametres!D$48,Parametres!E$48,IF(C116<=Parametres!D$49,Parametres!E$49,IF(C116>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B116=\"\",\"\",J116+J116*K116))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O116=\"gratuit\",\"\",IF(Q116=0,0,IF(Q116=\"\",\"\",S116/R116)))","v":""},{"$f":"IF(O116=\"gratuit\",\"\",IF(B116=0,\"\",IF(A$2=Parametres!A$68,IF(T116<Parametres!C$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T116<Parametres!E$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T116<Parametres!G$21,0,IF(T116<Parametres!D$32,Parametres!E$32,IF(T116<Parametres!C$33,Parametres!E$33,IF(T116<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B116=0,\"\",IF(O116=\"gratuit\",P116*V116,P116*V116+(P116*V116)*U116))","v":""},null,null,{"$f":"IF(B116=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",IF(N116>(W116+AA116),IF(N116<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W116+AA116)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(IF(N116>(W116+AA116),IF(N116<Parametres!D$28,Parametres!D$28,N116),IF((W116+AA116)<Parametres!D$28,Parametres!D$28,(W116+AA116))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",ROUND(AC116*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B116=0,\"\",SUM(ROUND(AC116,2),ROUND(AD116,2),ROUND(AE116,2),ROUND(AF116,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F117=0,\"\",IF(A$2=Parametres!A$68,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!C$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!C$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$69,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!E$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!E$42,IF(H117=\"Non\",F117,\"\")))),IF(A$2=Parametres!A$70,IF(G117=\"Oui\",IF(H117=\"Oui\",F117-F117*Parametres!C$41-(F117-F117*Parametres!C$41)*Parametres!C$42,IF(H117=\"Non\",F117-F117*Parametres!G$41,\"\")),IF(G117=\"Non\",IF(H117=\"Oui\",F117-F117*Parametres!G$42,IF(H117=\"Non\",F117,\"\")))),\"\"))))","v":""},{"$f":"IF(B117=0,\"\",(I115:I120))","v":""},{"$f":"IF(C117=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C117<=Parametres!D$47,Parametres!E$47,IF(C117<=Parametres!D$48,Parametres!E$48,IF(C117<=Parametres!D$49,Parametres!E$49,IF(C117>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B117=\"\",\"\",J117+J117*K117))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O117=\"gratuit\",\"\",IF(B117=0,\"\",IF(A$2=Parametres!A$68,IF(T117<Parametres!C$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T117<Parametres!E$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T117<Parametres!G$21,0,IF(T117<Parametres!D$32,Parametres!E$32,IF(T117<Parametres!C$33,Parametres!E$33,IF(T117<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B117=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",IF(N117>(W117+AA117),IF(N117<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W117+AA117)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(IF(N117>(W117+AA117),IF(N117<Parametres!D$28,Parametres!D$28,N117),IF((W117+AA117)<Parametres!D$28,Parametres!D$28,(W117+AA117))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",ROUND(AC117*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B117=0,\"\",SUM(ROUND(AC117,2),ROUND(AD117,2),ROUND(AE117,2),ROUND(AF117,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F118=0,\"\",IF(A$2=Parametres!A$68,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!C$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!C$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$69,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!E$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!E$42,IF(H118=\"Non\",F118,\"\")))),IF(A$2=Parametres!A$70,IF(G118=\"Oui\",IF(H118=\"Oui\",F118-F118*Parametres!C$41-(F118-F118*Parametres!C$41)*Parametres!C$42,IF(H118=\"Non\",F118-F118*Parametres!G$41,\"\")),IF(G118=\"Non\",IF(H118=\"Oui\",F118-F118*Parametres!G$42,IF(H118=\"Non\",F118,\"\")))),\"\"))))","v":""},{"$f":"IF(B118=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C118=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C118<=Parametres!D$47,Parametres!E$47,IF(C118<=Parametres!D$48,Parametres!E$48,IF(C118<=Parametres!D$49,Parametres!E$49,IF(C118>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B118=\"\",\"\",J118+J118*K118))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O118=\"gratuit\",\"\",IF(B118=0,\"\",IF(A$2=Parametres!A$68,IF(T118<Parametres!C$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T118<Parametres!E$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T118<Parametres!G$21,0,IF(T118<Parametres!D$32,Parametres!E$32,IF(T118<Parametres!C$33,Parametres!E$33,IF(T118<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B118=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",IF(N118>(W118+AA118),IF(N118<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W118+AA118)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(IF(N118>(W118+AA118),IF(N118<Parametres!D$28,Parametres!D$28,N118),IF((W118+AA118)<Parametres!D$28,Parametres!D$28,(W118+AA118))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",ROUND(AC118*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B118=0,\"\",SUM(ROUND(AC118,2),ROUND(AD118,2),ROUND(AE118,2),ROUND(AF118,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F119=0,\"\",IF(A$2=Parametres!A$68,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!C$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!C$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$69,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!E$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!E$42,IF(H119=\"Non\",F119,\"\")))),IF(A$2=Parametres!A$70,IF(G119=\"Oui\",IF(H119=\"Oui\",F119-F119*Parametres!C$41-(F119-F119*Parametres!C$41)*Parametres!C$42,IF(H119=\"Non\",F119-F119*Parametres!G$41,\"\")),IF(G119=\"Non\",IF(H119=\"Oui\",F119-F119*Parametres!G$42,IF(H119=\"Non\",F119,\"\")))),\"\"))))","v":""},{"$f":"IF(B119=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C119=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C119<=Parametres!D$47,Parametres!E$47,IF(C119<=Parametres!D$48,Parametres!E$48,IF(C119<=Parametres!D$49,Parametres!E$49,IF(C119>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B119=\"\",\"\",J119+J119*K119))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O119=\"gratuit\",\"\",IF(B119=0,\"\",IF(A$2=Parametres!A$68,IF(T119<Parametres!C$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T119<Parametres!E$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T119<Parametres!G$21,0,IF(T119<Parametres!D$32,Parametres!E$32,IF(T119<Parametres!C$33,Parametres!E$33,IF(T119<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B119=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",IF(N119>(W119+AA119),IF(N119<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W119+AA119)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(IF(N119>(W119+AA119),IF(N119<Parametres!D$28,Parametres!D$28,N119),IF((W119+AA119)<Parametres!D$28,Parametres!D$28,(W119+AA119))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",ROUND(AC119*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B119=0,\"\",SUM(ROUND(AC119,2),ROUND(AD119,2),ROUND(AE119,2),ROUND(AF119,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F120=0,\"\",IF(A$2=Parametres!A$68,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!C$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!C$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$69,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!E$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!E$42,IF(H120=\"Non\",F120,\"\")))),IF(A$2=Parametres!A$70,IF(G120=\"Oui\",IF(H120=\"Oui\",F120-F120*Parametres!C$41-(F120-F120*Parametres!C$41)*Parametres!C$42,IF(H120=\"Non\",F120-F120*Parametres!G$41,\"\")),IF(G120=\"Non\",IF(H120=\"Oui\",F120-F120*Parametres!G$42,IF(H120=\"Non\",F120,\"\")))),\"\"))))","v":""},{"$f":"IF(B120=0,\"\",SUM(I115:I120))","v":""},{"$f":"IF(C120=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C120<=Parametres!D$47,Parametres!E$47,IF(C120<=Parametres!D$48,Parametres!E$48,IF(C120<=Parametres!D$49,Parametres!E$49,IF(C120>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B120=\"\",\"\",J120+J120*K120))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O120=\"gratuit\",\"\",IF(B120=0,\"\",IF(A$2=Parametres!A$68,IF(T120<Parametres!C$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T120<Parametres!E$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T120<Parametres!G$21,0,IF(T120<Parametres!D$32,Parametres!E$32,IF(T120<Parametres!C$33,Parametres!E$33,IF(T120<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B120=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",IF(N120>(W120+AA120),IF(N120<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W120+AA120)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(IF(N120>(W120+AA120),IF(N120<Parametres!D$28,Parametres!D$28,N120),IF((W120+AA120)<Parametres!D$28,Parametres!D$28,(W120+AA120))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",ROUND(AC120*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B120=0,\"\",SUM(ROUND(AC120,2),ROUND(AD120,2),ROUND(AE120,2),ROUND(AF120,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F122=0,\"\",IF(A$2=Parametres!A$68,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!C$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!C$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$69,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!E$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!E$42,IF(H122=\"Non\",F122,\"\")))),IF(A$2=Parametres!A$70,IF(G122=\"Oui\",IF(H122=\"Oui\",F122-F122*Parametres!C$41-(F122-F122*Parametres!C$41)*Parametres!C$42,IF(H122=\"Non\",F122-F122*Parametres!G$41,\"\")),IF(G122=\"Non\",IF(H122=\"Oui\",F122-F122*Parametres!G$42,IF(H122=\"Non\",F122,\"\")))),\"\"))))","v":""},{"$f":"IF(B122=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C122=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C122<=Parametres!D$47,Parametres!E$47,IF(C122<=Parametres!D$48,Parametres!E$48,IF(C122<=Parametres!D$49,Parametres!E$49,IF(C122>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B122=\"\",\"\",J122+J122*K122))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",M122*L122)","v":""},{"$f":"IF(P122>0,\"payant\",IF(B122=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B122=0,\"\",R122+S122)","v":""},null,null,{"$f":"IF(O122=\"gratuit\",\"\",IF(Q122=0,0,IF(Q122=\"\",\"\",S122/R122)))","v":""},{"$f":"IF(O122=\"gratuit\",\"\",IF(B122=0,\"\",IF(A$2=Parametres!A$68,IF(T122<Parametres!C$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T122<Parametres!E$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T122<Parametres!G$21,0,IF(T122<Parametres!D$32,Parametres!E$32,IF(T122<Parametres!C$33,Parametres!E$33,IF(T122<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",IF(O122=\"gratuit\",P122*V122,P122*V122+(P122*V122)*U122))","v":""},null,null,{"$f":"IF(B122=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B122=0,\"\",(X122+Y122)*Z122)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",IF(N122>(W122+AA122),IF(N122<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W122+AA122)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(IF(N122>(W122+AA122),IF(N122<Parametres!D$28,Parametres!D$28,N122),IF((W122+AA122)<Parametres!D$28,Parametres!D$28,(W122+AA122))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",ROUND(AC122*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B122=0,\"\",SUM(ROUND(AC122,2),ROUND(AD122,2),ROUND(AE122,2),ROUND(AF122,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F123=0,\"\",IF(A$2=Parametres!A$68,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!C$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!C$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$69,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!E$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!E$42,IF(H123=\"Non\",F123,\"\")))),IF(A$2=Parametres!A$70,IF(G123=\"Oui\",IF(H123=\"Oui\",F123-F123*Parametres!C$41-(F123-F123*Parametres!C$41)*Parametres!C$42,IF(H123=\"Non\",F123-F123*Parametres!G$41,\"\")),IF(G123=\"Non\",IF(H123=\"Oui\",F123-F123*Parametres!G$42,IF(H123=\"Non\",F123,\"\")))),\"\"))))","v":""},{"$f":"IF(B123=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C123=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C123<=Parametres!D$47,Parametres!E$47,IF(C123<=Parametres!D$48,Parametres!E$48,IF(C123<=Parametres!D$49,Parametres!E$49,IF(C123>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B123=\"\",\"\",J123+J123*K123))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O123=\"gratuit\",\"\",IF(Q123=0,0,IF(Q123=\"\",\"\",S123/R123)))","v":""},{"$f":"IF(O123=\"gratuit\",\"\",IF(B123=0,\"\",IF(A$2=Parametres!A$68,IF(T123<Parametres!C$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T123<Parametres!E$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T123<Parametres!G$21,0,IF(T123<Parametres!D$32,Parametres!E$32,IF(T123<Parametres!C$33,Parametres!E$33,IF(T123<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B123=0,\"\",IF(O123=\"gratuit\",P123*V123,P123*V123+(P123*V123)*U123))","v":""},null,null,{"$f":"IF(B123=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",IF(N123>(W123+AA123),IF(N123<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W123+AA123)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(IF(N123>(W123+AA123),IF(N123<Parametres!D$28,Parametres!D$28,N123),IF((W123+AA123)<Parametres!D$28,Parametres!D$28,(W123+AA123))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",ROUND(AC123*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B123=0,\"\",SUM(ROUND(AC123,2),ROUND(AD123,2),ROUND(AE123,2),ROUND(AF123,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F124=0,\"\",IF(A$2=Parametres!A$68,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!C$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!C$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$69,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!E$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!E$42,IF(H124=\"Non\",F124,\"\")))),IF(A$2=Parametres!A$70,IF(G124=\"Oui\",IF(H124=\"Oui\",F124-F124*Parametres!C$41-(F124-F124*Parametres!C$41)*Parametres!C$42,IF(H124=\"Non\",F124-F124*Parametres!G$41,\"\")),IF(G124=\"Non\",IF(H124=\"Oui\",F124-F124*Parametres!G$42,IF(H124=\"Non\",F124,\"\")))),\"\"))))","v":""},{"$f":"IF(B124=0,\"\",(I122:I127))","v":""},{"$f":"IF(C124=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C124<=Parametres!D$47,Parametres!E$47,IF(C124<=Parametres!D$48,Parametres!E$48,IF(C124<=Parametres!D$49,Parametres!E$49,IF(C124>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B124=\"\",\"\",J124+J124*K124))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O124=\"gratuit\",\"\",IF(B124=0,\"\",IF(A$2=Parametres!A$68,IF(T124<Parametres!C$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T124<Parametres!E$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T124<Parametres!G$21,0,IF(T124<Parametres!D$32,Parametres!E$32,IF(T124<Parametres!C$33,Parametres!E$33,IF(T124<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B124=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",IF(N124>(W124+AA124),IF(N124<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W124+AA124)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(IF(N124>(W124+AA124),IF(N124<Parametres!D$28,Parametres!D$28,N124),IF((W124+AA124)<Parametres!D$28,Parametres!D$28,(W124+AA124))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",ROUND(AC124*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B124=0,\"\",SUM(ROUND(AC124,2),ROUND(AD124,2),ROUND(AE124,2),ROUND(AF124,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F125=0,\"\",IF(A$2=Parametres!A$68,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!C$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!C$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$69,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!E$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!E$42,IF(H125=\"Non\",F125,\"\")))),IF(A$2=Parametres!A$70,IF(G125=\"Oui\",IF(H125=\"Oui\",F125-F125*Parametres!C$41-(F125-F125*Parametres!C$41)*Parametres!C$42,IF(H125=\"Non\",F125-F125*Parametres!G$41,\"\")),IF(G125=\"Non\",IF(H125=\"Oui\",F125-F125*Parametres!G$42,IF(H125=\"Non\",F125,\"\")))),\"\"))))","v":""},{"$f":"IF(B125=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C125=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C125<=Parametres!D$47,Parametres!E$47,IF(C125<=Parametres!D$48,Parametres!E$48,IF(C125<=Parametres!D$49,Parametres!E$49,IF(C125>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B125=\"\",\"\",J125+J125*K125))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O125=\"gratuit\",\"\",IF(B125=0,\"\",IF(A$2=Parametres!A$68,IF(T125<Parametres!C$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T125<Parametres!E$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T125<Parametres!G$21,0,IF(T125<Parametres!D$32,Parametres!E$32,IF(T125<Parametres!C$33,Parametres!E$33,IF(T125<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B125=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",IF(N125>(W125+AA125),IF(N125<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W125+AA125)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(IF(N125>(W125+AA125),IF(N125<Parametres!D$28,Parametres!D$28,N125),IF((W125+AA125)<Parametres!D$28,Parametres!D$28,(W125+AA125))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",ROUND(AC125*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B125=0,\"\",SUM(ROUND(AC125,2),ROUND(AD125,2),ROUND(AE125,2),ROUND(AF125,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F126=0,\"\",IF(A$2=Parametres!A$68,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!C$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!C$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$69,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!E$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!E$42,IF(H126=\"Non\",F126,\"\")))),IF(A$2=Parametres!A$70,IF(G126=\"Oui\",IF(H126=\"Oui\",F126-F126*Parametres!C$41-(F126-F126*Parametres!C$41)*Parametres!C$42,IF(H126=\"Non\",F126-F126*Parametres!G$41,\"\")),IF(G126=\"Non\",IF(H126=\"Oui\",F126-F126*Parametres!G$42,IF(H126=\"Non\",F126,\"\")))),\"\"))))","v":""},{"$f":"IF(B126=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C126=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C126<=Parametres!D$47,Parametres!E$47,IF(C126<=Parametres!D$48,Parametres!E$48,IF(C126<=Parametres!D$49,Parametres!E$49,IF(C126>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B126=\"\",\"\",J126+J126*K126))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O126=\"gratuit\",\"\",IF(B126=0,\"\",IF(A$2=Parametres!A$68,IF(T126<Parametres!C$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T126<Parametres!E$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T126<Parametres!G$21,0,IF(T126<Parametres!D$32,Parametres!E$32,IF(T126<Parametres!C$33,Parametres!E$33,IF(T126<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B126=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",IF(N126>(W126+AA126),IF(N126<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W126+AA126)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(IF(N126>(W126+AA126),IF(N126<Parametres!D$28,Parametres!D$28,N126),IF((W126+AA126)<Parametres!D$28,Parametres!D$28,(W126+AA126))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",ROUND(AC126*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B126=0,\"\",SUM(ROUND(AC126,2),ROUND(AD126,2),ROUND(AE126,2),ROUND(AF126,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F127=0,\"\",IF(A$2=Parametres!A$68,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!C$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!C$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$69,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!E$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!E$42,IF(H127=\"Non\",F127,\"\")))),IF(A$2=Parametres!A$70,IF(G127=\"Oui\",IF(H127=\"Oui\",F127-F127*Parametres!C$41-(F127-F127*Parametres!C$41)*Parametres!C$42,IF(H127=\"Non\",F127-F127*Parametres!G$41,\"\")),IF(G127=\"Non\",IF(H127=\"Oui\",F127-F127*Parametres!G$42,IF(H127=\"Non\",F127,\"\")))),\"\"))))","v":""},{"$f":"IF(B127=0,\"\",SUM(I122:I127))","v":""},{"$f":"IF(C127=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C127<=Parametres!D$47,Parametres!E$47,IF(C127<=Parametres!D$48,Parametres!E$48,IF(C127<=Parametres!D$49,Parametres!E$49,IF(C127>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B127=\"\",\"\",J127+J127*K127))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O127=\"gratuit\",\"\",IF(B127=0,\"\",IF(A$2=Parametres!A$68,IF(T127<Parametres!C$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T127<Parametres!E$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T127<Parametres!G$21,0,IF(T127<Parametres!D$32,Parametres!E$32,IF(T127<Parametres!C$33,Parametres!E$33,IF(T127<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B127=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",IF(N127>(W127+AA127),IF(N127<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W127+AA127)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(IF(N127>(W127+AA127),IF(N127<Parametres!D$28,Parametres!D$28,N127),IF((W127+AA127)<Parametres!D$28,Parametres!D$28,(W127+AA127))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",ROUND(AC127*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B127=0,\"\",SUM(ROUND(AC127,2),ROUND(AD127,2),ROUND(AE127,2),ROUND(AF127,2))))","v":""}]
[]
[null,null,"",null,null,null,"","",{"$f":"IF(F129=0,\"\",IF(A$2=Parametres!A$68,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!C$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!C$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$69,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!E$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!E$42,IF(H129=\"Non\",F129,\"\")))),IF(A$2=Parametres!A$70,IF(G129=\"Oui\",IF(H129=\"Oui\",F129-F129*Parametres!C$41-(F129-F129*Parametres!C$41)*Parametres!C$42,IF(H129=\"Non\",F129-F129*Parametres!G$41,\"\")),IF(G129=\"Non\",IF(H129=\"Oui\",F129-F129*Parametres!G$42,IF(H129=\"Non\",F129,\"\")))),\"\"))))","v":""},{"$f":"IF(B129=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C129=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C129<=Parametres!D$47,Parametres!E$47,IF(C129<=Parametres!D$48,Parametres!E$48,IF(C129<=Parametres!D$49,Parametres!E$49,IF(C129>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B129=\"\",\"\",J129+J129*K129))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",M129*L129)","v":""},{"$f":"IF(P129>0,\"payant\",IF(B129=0,\"\",\"gratuit\"))","v":""},null,{"$f":"IF(B129=0,\"\",R129+S129)","v":""},null,null,{"$f":"IF(O129=\"gratuit\",\"\",IF(Q129=0,0,IF(Q129=\"\",\"\",S129/R129)))","v":""},{"$f":"IF(O129=\"gratuit\",\"\",IF(B129=0,\"\",IF(A$2=Parametres!A$68,IF(T129<Parametres!C$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T129<Parametres!E$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T129<Parametres!G$21,0,IF(T129<Parametres!D$32,Parametres!E$32,IF(T129<Parametres!C$33,Parametres!E$33,IF(T129<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",IF(O129=\"gratuit\",P129*V129,P129*V129+(P129*V129)*U129))","v":""},null,null,{"$f":"IF(B129=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},{"$f":"IF(B129=0,\"\",(X129+Y129)*Z129)","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",IF(N129>(W129+AA129),IF(N129<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W129+AA129)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(IF(N129>(W129+AA129),IF(N129<Parametres!D$28,Parametres!D$28,N129),IF((W129+AA129)<Parametres!D$28,Parametres!D$28,(W129+AA129))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",ROUND(AC129*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B129=0,\"\",SUM(ROUND(AC129,2),ROUND(AD129,2),ROUND(AE129,2),ROUND(AF129,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F130=0,\"\",IF(A$2=Parametres!A$68,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!C$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!C$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$69,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!E$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!E$42,IF(H130=\"Non\",F130,\"\")))),IF(A$2=Parametres!A$70,IF(G130=\"Oui\",IF(H130=\"Oui\",F130-F130*Parametres!C$41-(F130-F130*Parametres!C$41)*Parametres!C$42,IF(H130=\"Non\",F130-F130*Parametres!G$41,\"\")),IF(G130=\"Non\",IF(H130=\"Oui\",F130-F130*Parametres!G$42,IF(H130=\"Non\",F130,\"\")))),\"\"))))","v":""},{"$f":"IF(B130=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C130=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C130<=Parametres!D$47,Parametres!E$47,IF(C130<=Parametres!D$48,Parametres!E$48,IF(C130<=Parametres!D$49,Parametres!E$49,IF(C130>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B130=\"\",\"\",J130+J130*K130))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,{"$f":"IF(O130=\"gratuit\",\"\",IF(Q130=0,0,IF(Q130=\"\",\"\",S130/R130)))","v":""},{"$f":"IF(O130=\"gratuit\",\"\",IF(B130=0,\"\",IF(A$2=Parametres!A$68,IF(T130<Parametres!C$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T130<Parametres!E$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T130<Parametres!G$21,0,IF(T130<Parametres!D$32,Parametres!E$32,IF(T130<Parametres!C$33,Parametres!E$33,IF(T130<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},{"$f":"IF(B130=0,\"\",IF(O130=\"gratuit\",P130*V130,P130*V130+(P130*V130)*U130))","v":""},null,null,{"$f":"IF(B130=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",IF(N130>(W130+AA130),IF(N130<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W130+AA130)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(IF(N130>(W130+AA130),IF(N130<Parametres!D$28,Parametres!D$28,N130),IF((W130+AA130)<Parametres!D$28,Parametres!D$28,(W130+AA130))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",ROUND(AC130*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B130=0,\"\",SUM(ROUND(AC130,2),ROUND(AD130,2),ROUND(AE130,2),ROUND(AF130,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F131=0,\"\",IF(A$2=Parametres!A$68,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!C$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!C$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$69,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!E$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!E$42,IF(H131=\"Non\",F131,\"\")))),IF(A$2=Parametres!A$70,IF(G131=\"Oui\",IF(H131=\"Oui\",F131-F131*Parametres!C$41-(F131-F131*Parametres!C$41)*Parametres!C$42,IF(H131=\"Non\",F131-F131*Parametres!G$41,\"\")),IF(G131=\"Non\",IF(H131=\"Oui\",F131-F131*Parametres!G$42,IF(H131=\"Non\",F131,\"\")))),\"\"))))","v":""},{"$f":"IF(B131=0,\"\",(I129:I134))","v":""},{"$f":"IF(C131=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C131<=Parametres!D$47,Parametres!E$47,IF(C131<=Parametres!D$48,Parametres!E$48,IF(C131<=Parametres!D$49,Parametres!E$49,IF(C131>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B131=\"\",\"\",J131+J131*K131))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O131=\"gratuit\",\"\",IF(B131=0,\"\",IF(A$2=Parametres!A$68,IF(T131<Parametres!C$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T131<Parametres!E$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T131<Parametres!G$21,0,IF(T131<Parametres!D$32,Parametres!E$32,IF(T131<Parametres!C$33,Parametres!E$33,IF(T131<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B131=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",IF(N131>(W131+AA131),IF(N131<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W131+AA131)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(IF(N131>(W131+AA131),IF(N131<Parametres!D$28,Parametres!D$28,N131),IF((W131+AA131)<Parametres!D$28,Parametres!D$28,(W131+AA131))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",ROUND(AC131*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B131=0,\"\",SUM(ROUND(AC131,2),ROUND(AD131,2),ROUND(AE131,2),ROUND(AF131,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F132=0,\"\",IF(A$2=Parametres!A$68,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!C$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!C$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$69,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!E$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!E$42,IF(H132=\"Non\",F132,\"\")))),IF(A$2=Parametres!A$70,IF(G132=\"Oui\",IF(H132=\"Oui\",F132-F132*Parametres!C$41-(F132-F132*Parametres!C$41)*Parametres!C$42,IF(H132=\"Non\",F132-F132*Parametres!G$41,\"\")),IF(G132=\"Non\",IF(H132=\"Oui\",F132-F132*Parametres!G$42,IF(H132=\"Non\",F132,\"\")))),\"\"))))","v":""},{"$f":"IF(B132=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C132=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C132<=Parametres!D$47,Parametres!E$47,IF(C132<=Parametres!D$48,Parametres!E$48,IF(C132<=Parametres!D$49,Parametres!E$49,IF(C132>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B132=\"\",\"\",J132+J132*K132))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O132=\"gratuit\",\"\",IF(B132=0,\"\",IF(A$2=Parametres!A$68,IF(T132<Parametres!C$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T132<Parametres!E$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T132<Parametres!G$21,0,IF(T132<Parametres!D$32,Parametres!E$32,IF(T132<Parametres!C$33,Parametres!E$33,IF(T132<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B132=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",IF(N132>(W132+AA132),IF(N132<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W132+AA132)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(IF(N132>(W132+AA132),IF(N132<Parametres!D$28,Parametres!D$28,N132),IF((W132+AA132)<Parametres!D$28,Parametres!D$28,(W132+AA132))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",ROUND(AC132*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B132=0,\"\",SUM(ROUND(AC132,2),ROUND(AD132,2),ROUND(AE132,2),ROUND(AF132,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F133=0,\"\",IF(A$2=Parametres!A$68,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!C$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!C$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$69,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!E$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!E$42,IF(H133=\"Non\",F133,\"\")))),IF(A$2=Parametres!A$70,IF(G133=\"Oui\",IF(H133=\"Oui\",F133-F133*Parametres!C$41-(F133-F133*Parametres!C$41)*Parametres!C$42,IF(H133=\"Non\",F133-F133*Parametres!G$41,\"\")),IF(G133=\"Non\",IF(H133=\"Oui\",F133-F133*Parametres!G$42,IF(H133=\"Non\",F133,\"\")))),\"\"))))","v":""},{"$f":"IF(B133=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C133=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C133<=Parametres!D$47,Parametres!E$47,IF(C133<=Parametres!D$48,Parametres!E$48,IF(C133<=Parametres!D$49,Parametres!E$49,IF(C133>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B133=\"\",\"\",J133+J133*K133))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O133=\"gratuit\",\"\",IF(B133=0,\"\",IF(A$2=Parametres!A$68,IF(T133<Parametres!C$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T133<Parametres!E$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T133<Parametres!G$21,0,IF(T133<Parametres!D$32,Parametres!E$32,IF(T133<Parametres!C$33,Parametres!E$33,IF(T133<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B133=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",IF(N133>(W133+AA133),IF(N133<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W133+AA133)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(IF(N133>(W133+AA133),IF(N133<Parametres!D$28,Parametres!D$28,N133),IF((W133+AA133)<Parametres!D$28,Parametres!D$28,(W133+AA133))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",ROUND(AC133*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B133=0,\"\",SUM(ROUND(AC133,2),ROUND(AD133,2),ROUND(AE133,2),ROUND(AF133,2))))","v":""}]
[null,null,"",null,null,null,"","",{"$f":"IF(F134=0,\"\",IF(A$2=Parametres!A$68,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!C$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!C$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$69,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!E$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!E$42,IF(H134=\"Non\",F134,\"\")))),IF(A$2=Parametres!A$70,IF(G134=\"Oui\",IF(H134=\"Oui\",F134-F134*Parametres!C$41-(F134-F134*Parametres!C$41)*Parametres!C$42,IF(H134=\"Non\",F134-F134*Parametres!G$41,\"\")),IF(G134=\"Non\",IF(H134=\"Oui\",F134-F134*Parametres!G$42,IF(H134=\"Non\",F134,\"\")))),\"\"))))","v":""},{"$f":"IF(B134=0,\"\",SUM(I129:I134))","v":""},{"$f":"IF(C134=\"\",\"\",IF(A$2=Parametres!A$70,Parametres!E$52,IF(A$2=Parametres!A$69,Parametres!E$51,IF(C134<=Parametres!D$47,Parametres!E$47,IF(C134<=Parametres!D$48,Parametres!E$48,IF(C134<=Parametres!D$49,Parametres!E$49,IF(C134>Parametres!D$50,Parametres!E$50,\"\")))))))","v":""},{"$f":"IF(A$2=Parametres!A$70,Parametres!G$40,IF(B134=\"\",\"\",J134+J134*K134))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$9,IF(A$2=Parametres!A$70,Parametres!H$9,\"\"))))","v":""},"","",null,"",null,null,"",{"$f":"IF(O134=\"gratuit\",\"\",IF(B134=0,\"\",IF(A$2=Parametres!A$68,IF(T134<Parametres!C$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),         IF(A$2=Parametres!A$69,IF(T134<Parametres!E$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),     IF(A$2=Parametres!A$70,IF(T134<Parametres!G$21,0,IF(T134<Parametres!D$32,Parametres!E$32,IF(T134<Parametres!C$33,Parametres!E$33,IF(T134<Parametres!C$34,Parametres!E$34,Parametres!E$35)))))))))","v":""},{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$10,IF(A$2=Parametres!A$69,Parametres!F$10,IF(A$2=Parametres!A$70,Parametres!H$10,\"\"))))","v":""},"",null,null,{"$f":"IF(B134=0,\"\",IF(A$2=Parametres!A$68,Parametres!D$20,IF(A$2=Parametres!A$69,Parametres!F$20,IF(A$2=Parametres!A$70,Parametres!H$20,\"\"))))","v":""},"",{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",IF(N134>(W134+AA134),IF(N134<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W134+AA134)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\"))))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(IF(N134>(W134+AA134),IF(N134<Parametres!D$28,Parametres!D$28,N134),IF((W134+AA134)<Parametres!D$28,Parametres!D$28,(W134+AA134))),2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$57,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$58,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",ROUND(AC134*Parametres!C$59,2)))","v":""},{"$f":"IF(A$2=Parametres!A$69,\"\",IF(B134=0,\"\",SUM(ROUND(AC134,2),ROUND(AD134,2),ROUND(AE134,2),ROUND(AF134,2))))","v":""}]
[]
["TOTAL",null,{"$f":"IF(A$2=\"FESTIVAL\",SUM(C10:C135),\"\")","v":""},null,null,{"$f":"IF(A$2=Parametres!A$69,SUM(F10:F135),\"\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(D136=\"\",\"\",\"Oui\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(I10:I135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(J10:J135),\"\")","v":""},{"$f":"IF(C136=\"\",\"\",IF(A$2=\"FESTIVAL\",Parametres!E$51,IF(C136<=Parametres!D$47,Parametres!E$47,IF(C136<=Parametres!D$48,Parametres!E$48,IF(C136<=Parametres!D$49,Parametres!E$49,IF(C136>Parametres!D$50,Parametres!E$50,\"\"))))))","v":""},{"$f":"IF(A$2=Parametres!A$69,J136+J136*K136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,M136*L136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(P136>0,\"payant\",IF(B136=0,\"\",\"gratuit\")),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(P10:P135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,R136+S136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(R10:R135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(S10:S135),\"\")","v":""},{"$f":"IF(O136=\"gratuit\",\"\",IF(Q136=0,0,IF(Q136=\"\",\"\",S136/R136)))","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(T136<Parametres!E$21,0,IF(T136<Parametres!D$32,Parametres!E$32,IF(T136<Parametres!C$33,Parametres!E$33,IF(T136<Parametres!C$34,Parametres!E$34,Parametres!E$35)))),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$10,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,P136*V136+(P136*V136)*U136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(X10:X135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,SUM(Y10:Y135),\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,Parametres!F$20,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,(X136+Y136)*Z136,\"\")","v":""},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,\"FORFAIT MINI\",\"DEPENSES\"),IF((W136+AA136)<Parametres!D$28,\"FORFAIT MINI\",\"RECETTES\")),\"TOTAL\")","v":"TOTAL"},{"$f":"IF(A$2=Parametres!A$69,IF(N136>(W136+AA136),IF(N136<Parametres!D$28,Parametres!D$28,N136),IF((W136+AA136)<Parametres!D$28,Parametres!D$28,(W136+AA136))),SUM(AC10:AC135))","v":19420.64},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$57)","v":1942.0640000000001},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$58)","v":194.2064},{"$f":"IF(AC136=\"\",\"\",AC136*Parametres!C$59)","v":19.420639999999999},{"$f":"IF(AC136=\"\",\"\",SUM(ROUND(AC136,2),ROUND(AD136,2),ROUND(AE136,2),ROUND(AF136,2)))","v":21576.329999999998}]
[]
["Le contractant soussigné certifie exacts les renseignements mentionnés au présent document"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V 1.01"]
["Fait à ","CHATEAURENARD","Le ",{"$f":"TODAY()","v":"2022-07-06"},"Cachet et Signature"]

{"sheet":"ANNEE","index":13,"n_rows":12,"n_cols":14,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,1,12],[1,13,2,13]]}
[]
[{"$f":"Parametres!D3","v":"Association MONASSO - MASMAC"},{"$f":"Parametres!B3","v":2022},0,"Festival",null,null,null,null,0,"Séances occasionnelles",0,0,0,"Total année"]
[null,"Janvier","Février","Mars","Avril","Mai","Juin","Juillet","Août","Septembre","Octobre","Novembre","Décembre"]
["Nbre Entrées Payantes",{"$f":"SUM('01-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('02-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('03-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('04-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('05-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('06-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('07-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('08-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('09-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('10-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('11-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM('12-Saisie Recettes&Depenses'!$R$10:$R$135)","v":800},{"$f":"SUM(B4:M4)","v":9600}]
["Nbre Entrées Gratuites",{"$f":"SUM('01-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('02-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('03-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('04-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('05-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('06-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('07-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('08-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('09-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('10-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('11-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM('12-Saisie Recettes&Depenses'!$S$10:$S$135)","v":30},{"$f":"SUM(B5:M5)","v":360}]
["Nbre Total d'Entrées",{"$f":"SUM('01-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('02-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('03-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('04-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('05-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('06-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('07-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('08-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('09-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('10-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('11-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},{"$f":"SUM('12-Saisie Recettes&Depenses'!$Q$10:$Q$135)","v":830},9960]
["Recettes Billetterie HT",{"$f":"SUM('01-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('02-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('03-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('04-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('05-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('06-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('07-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('08-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('09-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('10-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('11-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},{"$f":"SUM('12-Saisie Recettes&Depenses'!$P$10:$P$135)","v":250000},3000000]
["Recettes Buvette HT",{"$f":"SUM('01-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('02-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('03-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('04-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('05-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('06-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('07-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('08-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('09-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('10-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('11-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},{"$f":"SUM('12-Saisie Recettes&Depenses'!$X$10:$X$135)","v":1800},21600]
["Autres recettes Annexes HT",{"$f":"SUM('01-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('02-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('03-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('04-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('05-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('06-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('07-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('08-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('09-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('10-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('11-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},{"$f":"SUM('12-Saisie Recettes&Depenses'!$Y$10:$Y$135)","v":0},0]
["Montant Redevance HT",{"$f":"SUM('01-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('02-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('03-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('04-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('05-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('06-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('07-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('08-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('09-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('10-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('11-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},{"$f":"SUM('12-Saisie Recettes&Depenses'!$AC$10:$AC$135)","v":19420.64},233047.68000000005]
["TVA ",{"$f":"SUM('01-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('02-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('03-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('04-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('05-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('06-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('07-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('08-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('09-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('10-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('11-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},{"$f":"SUM('12-Saisie Recettes&Depenses'!$AD$10:$AD$135)","v":1942.06},23304.720000000001]
["TOTAL Redevance TTC ",{"$f":"SUM('01-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('02-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('03-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('04-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('05-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('06-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('07-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('08-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('09-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('10-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('11-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},{"$f":"SUM('12-Saisie Recettes&Depenses'!$AG$10:$AG$135)","v":21576.329999999998},258915.95999999993]