{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Menu","User guide","Help","Rice production","Invest data","Parameters","Loan Dry","Avancé","Drying","Storage","Chart Drying","Chart Storage","Sensitivity","Summary"],"not_rendered":{"charts":9,"images":35,"macros":1,"external_links":2,"defined_names":166,"comments":1,"pivot_tables":0},"unopened":[{"sheet":"Chart Drying","index":10,"reason":"not_a_worksheet"},{"sheet":"Chart Storage","index":11,"reason":"not_a_worksheet"}],"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":"Menu","index":0,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"User guide",null,"Loan amortization"]
[]
[null,null,null,"Drying table"]
[]
[null,null,null,"Storage table"]
[null,"Investment"]
[]
[null,"Rice Production",null,"Summary"]
[]
[null,"Operation parameters"]
[]
[]
[]
[null,null,null,"Sensitivity Analysis"]

{"sheet":"User guide","index":1,"n_rows":21,"n_cols":1,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
["Back to menu"]
[]
["Go to"]
["User Guide"]
[]
["Investment"]
[]
["Rice information"]
[]
["Operation parameters"]
[]
["Loan amortization"]
[]
["Drying table"]
[]
["Storage table"]
[]
["Summary"]
[]
["Sensitivity analysis"]

{"sheet":"Help","index":2,"n_rows":47,"n_cols":2,"rows_kept":47,"cut":false,"hidden":true,"merged":[]}
["H1","Choose the varietys of paddy you want to dry and the proportion (in %) of each variety for your drying process"]
["H2","Enter for each variety the maximum possible duration  (expressed in number of days) of harvesting"]
["H3","Enter for each variety of rice the maximum life-tim of wet paddy after harvesting"]
["H4","Enter for each variety of rice the price (in Riel per kilogramm) of wet paddy after the harvesting"]
["H5","Enter the margin in percentage (for each paddy) between wet paddy and dried paddy prices after harvesting"]
["H6","Enter for each variety of rice the price (in Riel per kilogramm) of dried paddy month by month after harvest"]
["H7","Capacity in tons of each dryer according company specifications"]
["H8","Price in USD for each dryer"]
["H9","Dry rate per hour (expressed in %) for each dryer according company specifications"]
["H10","Electric consumption expresses in kwh per hour according company specifications"]
["H11","Time needed (in minutes) for loading paddy according company specifications"]
["H12","Time needed (in minutes) for discharging paddy according company specifications"]
["H13","Fuel consumption for burner according company specifications"]
["H14","Choose the dryer according capacity in tons in the list"]
["H15","Enter the life-time of the dryer"]
["H16","Enter the cost of electric transformer to connect a medium-voltage line"]
["H17","Enter the number of kilometers of electric line to connect to a medium-voltage line"]
["H18","Cost of electric connection by kilometer"]
["H19","Life-time for electric facilities"]
["H20","Enter the percentage of loan for total investment"]
["H21","Enter the invest loan yearly interest rate"]
["H22","Enter the maturity (in years) of the invest loan"]
["H23","Enter the grace period (in number of months) for capital reimbursment (if grace period enter 0)"]
["H24","Enter the yearly interest rate for the short-term loan for working capital requirement"]
["H25","Enter the moisture rate (in %) of wet paddy at the harvest moment"]
["H26","Enter the moisture rate (in %) to obtain after drying"]
["H27","Enter the maximum working time per day of the drying machine (in hours; maximum : 24h)"]
["H28","Cost of electric consumption for medium voltage in Riel per kWh"]
["H29","Cost of liter of fuel in Riel per one liter"]
["H30","Enter in the first column the title of function of salary and then, in the second column, its monthly cost. In the fourth column, enter the number of months for salary. If 2 full-time staff for the same function, the number of months will be 24."]
["H30bis","Enter the seasonnal employee and the daily cost. "]
["H30ter","Enter the unity that generate seasonnal hire. By example, here, the seasonnal staff is depending on quantity of produced rice expressed in tons"]
["H31","Enter the first value corresponding to the first quantity (in tons) of paddy for the simulation of cost drying"]
["H32","Enter the pace of quantity for the cost drying function; by example, if you choose 100, the drying cost will be calculated for every 100 tons of rice"]
["H33","Choose if you will sell after the harvest of after months of storage; if storage, enter the number of months you will sell after the harvest"]
["H34","Enter the average cost of building for 1 m2 (in USD per m2)"]
["H35","The warehouse surface will be used for a part for the drying machines. Estimate the part (in percentage) of warehouse dedicated to storage"]
["H36","Enter the density of rice bag that determines the capacity of storage in tons par m3"]
["H37","For a  maximum surface, estimate the maximum heigth of warehouse"]
["H38","Enter the life-time of the warehouse"]
["H39","Enter the percentage of loan for storage investment"]
["H40","Enter the invest loan yearly interest rate"]
["H41","Enter the maturity (in years) of the invest loan for storage"]
["H42","Choose a quantity (in tons) in the list"]
["H43","Choose the variation percentage to apply for each parameter and then, click on the button to your right"]
["H44","Choose your quantity in tons in the list"]
["H45","Enter the variations of price (negative and positive) relating to the chosen price for simulation"]

{"sheet":"Rice production","index":3,"n_rows":42,"n_cols":15,"rows_kept":42,"cut":false,"hidden":false,"merged":[[30,3,32,3],[15,4,17,4],[30,4,32,4],[3,13,3,16],[1,10,1,12],[5,13,5,16],[15,3,17,3],[15,5,16,5]]}
[]
["Back to menu",null,null,"Harvest informations",null,null,null,null,null,null,"After harvest"]
[null,null,null,null,"H1",null,"H2","H3","H4","H5"]
["Go to",null,null,"Variety","Distribution for drying","Type","Days of harvesting","Life-time of wet paddy before drying","Price wet paddy","Gross margin rate","Price dried paddy","Ratio dried/wet paddy","Price dried paddy for 1 kg Wet","Comments"]
["User Guide",null,"photo-sensitive","Jasmine Rice (Phka Rumduol, Malis)",0.5,"Fragrant",10,1,900,0.15,{"$f":"ROUNDUP(I5*(1+J5),-1)","v":1040},{"$f":"1-Parameters!$E$28","v":0.88},{"$f":"+INT(K5*L5)","v":915}]
[null,null,"photo-sensitive","Jasmine organic",null,"Fragrant",10,1,900,0.15,{"$f":"ROUNDUP(I6*(1+J6),-1)","v":1040},{"$f":"1-Parameters!$E$28","v":0.88},{"$f":"+INT(K6*L6)","v":915},"80%of mature grain=> max 10 day but grain moisture not <20%"]
["Investment",null,"photo-sensitive","Sen Kraob",null,"Fragrant",10,1,900,0.15,{"$f":"ROUNDUP(I7*(1+J7),-1)","v":1040},{"$f":"1-Parameters!$E$28","v":0.88},915,"80%of mature grain=> max 10 day but grain moisture not <20%"]
[null,null,"non photo-sensitive","Neang Sauy",0.5,"Fragrant",10,1,900,0.15,1040,{"$f":"1-Parameters!$E$28","v":0.88},915,"80%of mature grain=> max 10 day bty grain moisture not <20%","80%of mature grain=> max 5 day but grain moisture not <20%"]
["Rice information",null,"photo-sensitive","Neang Malis",null,"Fragrant",10,1,900,0.15,1040,{"$f":"1-Parameters!$E$28","v":0.88},915,"80%of mature grain=> max 10 day bty grain moisture not <20%"]
[null,null,"photo-sensitive","White long grain (not variety, kind of white rice)",null,"White",10,1,800,0.15,920,{"$f":"1-Parameters!$E$28","v":0.88},809,"80%of mature grain=> max 10 day bty grain moisture not <20%"]
["Operation parameters",null,"photo-sensitive","Phka Khngey",null,"White",10,1,900,0.15,1040,{"$f":"1-Parameters!$E$28","v":0.88},915]
[null,null,"photo-sensitive","Long grain parboiled (not variety)",null,null,10,1,800,0.15,920,{"$f":"1-Parameters!$E$28","v":0.88},809,"80%of mature grain=> max 10 day bty grain moisture not <20%"]
["Loan amortization",null,null,null,{"$f":"IF(ROUND(SUM(E5:E12),0)=1,SUM(E5:E12),\"Total must equals 100%\")","v":1},null,{"$f":"SUMPRODUCT($E$5:$E$12,$G$5:$G$12)","v":10},{"$f":"SUMPRODUCT($E$5:$E$12,$H$5:$H$12)","v":1},{"$f":"SUMPRODUCT($E$5:$E$12,I5:I12)","v":900},null,{"$f":"SUMPRODUCT($E$5:$E$12,$K$5:$K$12)","v":1040},null,{"$f":"SUMPRODUCT($E$5:$E$12,$M$5:$M$12)","v":915}]
[]
["Drying table",null,null,null,null,null,null,null,null,"H6"]
[null,null,null,"After Harvest Price for dried paddy","Distribution for drying","Ratio dried/wet paddy","Month","Month","Month","Month","Month","Month","Month","Choice"]
["Storage table",null,null,null,null,null,1,2,3,4,5,6,7,{"$f":"\"month \"&HLOOKUP(Drying!$D$9,matrice,1)","v":"month 4"}]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$19:$E$26,G19:G26)/$K$13-1","v":5.3846153846153877E-2},7.8846153846153788E-2,0.15721153846153846,0.17788461538461542,0.15384615384615374,0.13317307692307701,7.9807692307692246E-2,{"$f":"HLOOKUP(Drying!$D$9,matrice,2,FALSE)","v":0.17788461538461542}]
[null,null,{"$f":"+C5","v":"photo-sensitive"},"Jasmine Rice (Phka Rumduol, Malis)",0.5,{"$f":"1-Parameters!$E$28","v":0.88},1100,1100,1180,1250,1200,1130,1050,{"$f":"HLOOKUP(Drying!$D$9,matrice,3,FALSE)","v":1250}]
["Summary",null,"photo-sensitive","Jasmine organic",0,{"$f":"1-Parameters!$E$28","v":0.88},1092,1144,1227,1250,1250,1227,1196,{"$f":"HLOOKUP(Drying!$D$9,matrice,4,FALSE)","v":1250}]
[null,null,"photo-sensitive","Sen Kraob",0,{"$f":"1-Parameters!$E$28","v":0.88},1050,1100,1180,1250,1200,1130,1050,{"$f":"HLOOKUP(Drying!$D$9,matrice,5,FALSE)","v":1250}]
["Sensitivity analysis",null,"non photo-sensitive","Neang Sauy",0.5,{"$f":"1-Parameters!$E$28","v":0.88},1092,1144,1227,1200,1200,1227,1196,{"$f":"HLOOKUP(Drying!$D$9,matrice,6,FALSE)","v":1200}]
[null,null,"photo-sensitive","Neang Malis",0,{"$f":"1-Parameters!$E$28","v":0.88},1092,1144,1227,1250,1250,1227,1196,{"$f":"HLOOKUP(Drying!$D$9,matrice,7,FALSE)","v":1250}]
[null,null,"photo-sensitive","White long grain (not variety, kind of white rice)",0,{"$f":"1-Parameters!$E$28","v":0.88},966,1012,1085,1100,1100,1085,1058,{"$f":"HLOOKUP(Drying!$D$9,matrice,8,FALSE)","v":1100}]
[null,null,"photo-sensitive","Phka Khngey",0,{"$f":"1-Parameters!$E$28","v":0.88},1092,1144,1227,1250,1250,1227,1196,{"$f":"HLOOKUP(Drying!$D$9,matrice,9,FALSE)","v":1250}]
[null,null,"photo-sensitive","Long grain parboiled (not variety)",0,{"$f":"1-Parameters!$E$28","v":0.88},966,1012,1085,1105,1105,1085,1058,{"$f":"HLOOKUP(Drying!$D$9,matrice,10,FALSE)","v":1105}]
[null,null,null,null,{"$f":"IF(ROUND(SUM(E19:E26),0)=1,SUM(E19:E26),\"Total must equals 100%\")","v":1},null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT($E$19:$E$26,$N$19:$N$26)","v":1225}]
[]
[]
[]
[null,null,null,"After Harvest Price for 1 kg wet paddy","Distribution for drying","Ratio dried/wet paddy","Month","Month","Month","Month","Month","Month","Month"]
[null,null,null,null,null,null,1,2,3,4,5,6,7]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($E$34:$E$41,G34:G41)/$K$13-1","v":-7.3076923076923039E-2},-5.0961538461538503E-2,{"$f":"SUMPRODUCT($E$34:$E$41,I34:I41)/$K$13-1","v":1.7788461538461586E-2},{"$f":"SUMPRODUCT($E$34:$E$41,J34:J41)/$K$13-1","v":3.6538461538461631E-2},{"$f":"SUMPRODUCT($E$34:$E$41,K34:K41)/$K$13-1","v":1.538461538461533E-2},-3.3653846153846034E-3,-5.0000000000000044E-2,"Choice"]
[null,null,{"$f":"+C5","v":"photo-sensitive"},{"$f":"+D5","v":"Jasmine Rice (Phka Rumduol, Malis)"},{"$f":"+E5","v":0.5},{"$f":"1-Parameters!$E$28","v":0.88},{"$f":"INT(+G19*$F34)","v":968},968,1038,1100,1056,994,924,{"$f":"HLOOKUP(Drying!$D$9,matrice2,3,FALSE)","v":1100}]
[null,null,{"$f":"+C6","v":"photo-sensitive"},{"$f":"+D6","v":"Jasmine organic"},{"$f":"+E6","v":0},{"$f":"1-Parameters!$E$28","v":0.88},960,1006,1079,1100,1100,1079,1052,{"$f":"HLOOKUP(Drying!$D$9,matrice2,4,FALSE)","v":1100}]
[null,null,"photo-sensitive","Sen Kraob",0,{"$f":"1-Parameters!$E$28","v":0.88},924,968,1038,1100,1056,994,924,{"$f":"HLOOKUP(Drying!$D$9,matrice2,5,FALSE)","v":1100}]
[null,null,"non photo-sensitive","Neang Sauy",0.5,{"$f":"1-Parameters!$E$28","v":0.88},{"$f":"INT(+G22*$F37)","v":960},1006,1079,1056,1056,1079,1052,{"$f":"HLOOKUP(Drying!$D$9,matrice2,6,FALSE)","v":1056}]
[null,null,"photo-sensitive","Neang Malis",0,{"$f":"1-Parameters!$E$28","v":0.88},960,1006,1079,1100,1100,1079,1052,{"$f":"HLOOKUP(Drying!$D$9,matrice2,7,FALSE)","v":1100}]
[null,null,"photo-sensitive","White long grain (not variety, kind of white rice)",0,{"$f":"1-Parameters!$E$28","v":0.88},850,890,954,968,968,954,931,{"$f":"HLOOKUP(Drying!$D$9,matrice2,8,FALSE)","v":968}]
[null,null,"photo-sensitive","Phka Khngey",0,{"$f":"1-Parameters!$E$28","v":0.88},960,1006,1079,1100,1100,1079,1052,{"$f":"HLOOKUP(Drying!$D$9,matrice2,9,FALSE)","v":1100}]
[null,null,"photo-sensitive","Long grain parboiled (not variety)",0,{"$f":"1-Parameters!$E$28","v":0.88},850,890,954,972,972,954,931,{"$f":"HLOOKUP(Drying!$D$9,matrice2,10,FALSE)","v":972}]
[null,null,null,null,{"$f":"IF(ROUND(SUM(E34:E41),0)=1,SUM(E34:E41),\"Total must equals 100%\")","v":1},null,null,null,null,null,null,null,null,{"$f":"+SUMPRODUCT(E34:E41,N34:N41)","v":1078}]

{"sheet":"Invest data","index":4,"n_rows":21,"n_cols":9,"rows_kept":21,"cut":false,"hidden":false,"merged":[[2,2,2,8]]}
[]
["Back to menu"]
[null,null,"Technical specification for drying machine"]
["Go to",null,"H7","H8","H9","H10","H11","H12","H13"]
["User Guide",null,"Tons capacity","Price (USD)","Dry rate per hour","kw/h","Loading (min)","Discharging (min)","Fuel (liter/hour)"]
[null,null,8,25000,1.4999999999999999E-2,8,50,40,12]
["Investment",null,15,45000,1.4999999999999999E-2,8,50,40,14]
[null,null,30,60000,1.4999999999999999E-2,15,61,63,18]
["Rice information",null,50,{"$f":"157000","v":157000},1.2500000000000001E-2,39,60,50,24]
[null,null,100,320000,1.2500000000000001E-2,67,85,85,45]
["Operation parameters",null,120,450000,1.2500000000000001E-2,67,null,null,60]
[]
["Loan amortization"]
[]
["Drying table"]
[]
["Storage table"]
[]
["Summary"]
[]
["Sensitivity analysis"]

{"sheet":"Parameters","index":5,"n_rows":46,"n_cols":8,"rows_kept":46,"cut":false,"hidden":false,"merged":[[0,3,0,5],[12,3,12,5],[14,3,14,5]]}
[null,null,"Parameters ","Investments data"]
["Back to menu",null,null,"Item","Data","Unit"]
[null,null,null,"Type of dryer (Volume)",30,"Tons","H14"]
["Go to",null,null,"Number of dryer",1]
["User Guide",null,null,"Cost of dryer (USD)",{"$f":"VLOOKUP(E3,'Invest data'!$C$5:$D$10,2,)","v":60000},"USD"]
[null,null,null,"Duration (years)",8,"years","H15"]
["Investment",null,null,"Depreciation yearly cost",{"$f":"+E5/E6","v":7500},"USD"]
[null,null,null,"Electric transformer",10000,"USD","H16"]
["Rice information",null,null,"Km for connection",2,"km","H17"]
[null,null,null,"Cost of connection per km",10000,"USD","H18"]
["Operation parameters",null,null,"Lifetime",25,null,"H19"]
[null,null,null,"Depreciation yearly cost",{"$f":"+($E$8+E9*$E$10)/E11","v":1200},"USD"]
["Loan amortization",null,null,"Financial information"]
[null,null,null,"Investment loan conditions"]
["Drying table",null,null,"For drying machine"]
[null,null,null,"Autofinancing or grant",{"$f":"1-E17","v":0.32999999999999996},"%","H20"]
["Storage table",null,null,"Loan",0.67,"%","H21"]
[null,null,null,"Yearly rate",0.1,"%/Year","H22"]
["Summary",null,null,"Duration (years)",7,"years","H23"]
[null,null,null,"Grace period (in months)",12,"Months"]
["Sensitivity analysis",null,null,"Seasonal loan rate"]
[null,null,null,"yearly Interest rate",0.1,"%/Year","H24"]
[null,null,null,"Operation data"]
[]
[null,null,null,"Electricity consumption",{"$f":"VLOOKUP(Parameters!E3,'Invest data'!$C$6:$F$11,4)","v":15},"Kw/H"]
[null,null,null,"Moisture rate at harvest",0.25,"%","H25"]
[null,null,null,"Moisture rate after drying",0.13,"%","H26"]
[null,null,null,"Decrease points",{"$f":"+E26-E27","v":0.12},"%"]
[null,null,null,"Drying rate/hour",{"$f":"VLOOKUP(Parameters!E3,'Invest data'!$C$5:$E$10,3,)","v":1.4999999999999999E-2},"%/hour"]
[null,null,null,"Maximum dry duration/day",20,"h","H27"]
[null,null,null,"Loading time",{"$f":"VLOOKUP(Parameters!$E$3,'Invest data'!$C$5:$I$11,5)","v":61},"min"]
[null,null,null,"Discharge time",{"$f":"VLOOKUP(Parameters!$E$3,'Invest data'!$C$5:$I$11,6)","v":63},"min"]
[null,null,null,"Riel/KWh",690,"kWh","H28"]
[null,null,null,"USD/Kwh",{"$f":"+E33/4000","v":0.17249999999999999},"USD/kWh"]
[null,null,null,"Fuel consumption",{"$f":"VLOOKUP(Parameters!$E$5,'Invest data'!$C$5:$I$11,7)","v":60},"liter/hour"]
[null,null,null,"Cost of fuel",2000,"Riel/liter","H29"]
[null,null,null,"Labor"]
[]
[null,null,null,"Fixed labor",null,null,"Nb of months"]
[null,null,null,"Manager",300,"USD/Month",12,"H30"]
[null,null,null,"operator",150,"USD/Month",12]
[null,null,null,"keeper",150,"USD/Month",12]
[null,null,null,null,null,"USD/Month"]
[null,null,null,"Variable labor"]
[null,null,null,"seasonnal employee",5,"USD/day",null,"H30bis"]
[null,null,null,"Employee per tons",3.5,"Tons/employee/day",null,"H30ter"]

{"sheet":"Loan Dry","index":6,"n_rows":449,"n_cols":27,"rows_kept":449,"cut":false,"hidden":false,"merged":[[13,4,13,5],[10,18,12,18],[10,19,12,19],[11,2,12,2],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[9,2,9,6],[9,8,9,16],[9,18,9,19],[10,9,12,9],[10,11,12,11],[10,12,12,12],[10,13,12,13],[10,14,12,14],[10,15,12,15],[10,16,12,16],[7,14,7,15],[2,14,2,15],[3,14,3,15],[4,14,4,15],[5,14,5,15],[6,14,6,15]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(Avancé!D3),2,Avancé!D3)","v":0},{"$f":"IF(Periodicite=\"M\",12)+IF(Periodicite=\"T\",4)+IF(Periodicite=\"S\",2)+IF(Periodicite=\"A\",1)+IF(Periodicite=\"H\",52)+IF(Periodicite=\"Q\",26)+IF(Periodicite=\"B\",24)","v":12},"Nombre échéance par an","Type Taux","Periodicité"]
["Back to menu",null,"Caracteristics",null,null,null,null,null,null,null,null,"Costs",null,null,"Summary",null,null,null,null,{"$f":"IF(ISERROR(Avancé!I9),TRUE,IF(Avancé!I9=1,TRUE,FALSE))","v":true},{"$f":"U3*NbEchAn/12","v":84},"Nombre échéance total",0,1]
[null,null,null,"Loan Amount",{"$f":"+Parameters!$E$5*Parameters!$E$17","v":40200},"Maturity",{"$f":"+Parameters!$E$19","v":7},"Years",null,null,null,"Fixed cost",null,null,"Date last installment",null,{"$f":"MAX(L14:L447)","v":"2025-03-31"},null,null,{"$f":"IF(ISERROR(Avancé!D17),99999,Avancé!D17)","v":99999},{"$f":"G3*12+G4","v":84},"Durée totale (en mois)",{"$f":"W2=1","v":false},"Mensuel",null,null,"Mensuel"]
["Go to",null,null,null,null,"&",null,"Months",null,null,null,"Variable cost",null,null,"Nb if installments",null,{"$f":"MAX(I14:I447)","v":97},null,null,{"$f":"IF(ISERROR(Avancé!E17),99999,Avancé!E17)","v":99999},{"$f":"IF(TauxActuariel,((E5+1)^(1/NbEchAn))-1,E5/NbEchAn)","v":8.3333333333333332E-3},"Taux période","Différé","Quarterly",null,null,"Trimestriel"]
["User Guide",null,null,"Yearly rate :",{"$f":"+Parameters!$E$18","v":0.1},null,"1rst installment :",null,"Periodicity :",null,null,"Grace period",null,null,"Total interest",null,{"$f":"SUM(N14:N447)","v":19892},null,null,{"$f":"IF(1<=NoEchMaxi, IF(ISERROR(Avancé!D37),ROUND(M15*S15,NbDeci),Avancé!D37),0)","v":335},{"$f":"0+IF(Periodicite=\"M\",1)+IF(Periodicite=\"T\",3)+IF(Periodicite=\"S\",6)+IF(Periodicite=\"A\",12)+IF(Periodicite=\"B\",0.5)","v":1},"IntervalMois",1,"Semestriel",null,null,"Semestriel"]
[null,null,null,null,null,null,"2017-03-31",null,null,null,null,null,null,null,"Total Capital",null,{"$f":"SUM(O14:O447)-SUMIF(D14:D447,\"<0\")","v":40200},null,null,{"$f":"IF(1>NoEchMaxi,0,IF(ISERROR(Avancé!E37),IF(1<=Différé,IF(DiffTotal,-INT1E,0),IF(1>=NoEchRemb,M15,IF(T15-(N15*EchFIXE)>M15-2,M15,T15-(N15*EchFIXE))))+D15,   Avancé!E37))","v":0},{"$f":"0+IF(Periodicite=\"H\",7)+IF(Periodicite=\"T\",14)","v":0},"IntervalJour",{"$f":"IF(Différé>0,W5=1,FALSE)","v":true},"Annuel",null,null,"Annuel"]
["Investment",null,null,null,null,null,null,null,null,null,null,"Grace period months Nb",null,{"$f":"+Parameters!$E$20","v":12},"Total costs",null,{"$f":"SUM(P14:P447)","v":0},null,null,{"$f":"IF(ISERROR(Avancé!C37),\nIF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)-MoisD-Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)-MoisD+1-Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1-Ijour)),\nAvancé!C37)","v":"2017-02-28"},{"$f":"DAY(DebAmort)","v":31},"J1",{"$f":"IF(Différé>0,W5=2,FALSE)","v":false},"Hebdomadaire",null,null,"Hebdomadaire"]
[null,null,null,{"$f":"IF(EchFIXE,\"Fixed monthly amount :\",\"Capital / installment :\")","v":"Fixed monthly amount :"},{"$f":"IF(OR(E5=0,NOT(EchFIXE)),ROUND(MtEmprunt/NbEch,NbDeci),ROUND(MtEmprunt*TxPer/(1-((1+TxPer)^-NbEch)),NbDeci))","v":667},null,null,null,null,null,null,"Initial ",null,null,"Total cost Loan",null,{"$f":"SUM(Q5:Q7)","v":60092},null,null,null,{"$f":"IF(Periodicite=\"B\",IF(U7>15,MIN(U7-15,15),U7+15),U7)","v":31},"J2",{"$f":"N7*NbEchAn/12","v":12},"Quinzaine",null,null,"Quinzaine"]
["Rice information",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Jour2<Jour1,1,0)","v":0},"M1","MtEmprunt","Bimensuel",null,null,"Bimensuel"]
[null,null,"Operations",null,null,null,null,null,"Amortization table",null,null,null,null,null,null,null,null,null,"Données recalcul",null,null,null,{"$f":"E3","v":40200},{"$f":"UPPER(LEFT(INDEX(X3:X9,X2,1)))","v":"M"}]
["Operation parameters",null,{"$f":"COUNTIF(C15:C447,\">0\")","v":0},{"$f":"COUNTIF(D15:D447,\">0\")+COUNTIF(D15:D447,\"<0\")","v":0},{"$f":"COUNTIF(E15:E447,\">0\")","v":0},{"$f":"COUNTIF(F15:F447,\">0\")","v":0},{"$f":"COUNTIF(G14:G447,\">0\")","v":0},null,null,"Inst. Rem.",null,"Installment date","Remaining Capital","Paid interests","Reimbursed Capital","Total costs","Total paid",null,"Taux période","Montant échéance",null,null,{"$f":"INDEX(M15:M996,Différé+1,1)","v":40200}]
[null,null,"New rate","Reimbursed capital","New installment","New date","Special cost",null,"N°",null,"Year",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DiffTotal,W11,W10)","v":40200}]
["Loan amortization",null,null,null,null,null,null,null,"Inst"]
[null,null,null,{"$f":"IF(N8>0,-N8,-E3)","v":-40200},"Initial disbursment",null,null,null,0,null,{"$f":"IF(ISNUMBER(L14),YEAR(L14),\"\")","v":2017},{"$f":"DATDB","v":"2017-02-28"},0,null,{"$f":"D14","v":-40200},{"$f":"G14","v":0},{"$f":"SUM(N14:P14)","v":-40200}]
["Drying table",null,null,null,null,null,null,null,{"$f":"IF(M15=0,\"\",I14+1)","v":1},{"$f":"IF(M15>0,NbEch+Différé+1-I15,\"\")","v":96},2017,{"$f":"DATE(YEAR(DebAmort),MONTH(DebAmort),DAY(DebAmort))","v":"2017-03-31"},{"$f":"M14-O14","v":40200},{"$f":"INT1E","v":335},{"$f":"CAP1E+D15","v":0},{"$f":"IF(OR(M15=0,I15>NoEchMaxi),0,ROUND(FraisF+FraisV*M15,NbDeci))+G15","v":0},{"$f":"SUM(N15:P15)","v":335},null,{"$f":"IF(C15>0,IF(TauxActuariel,((C15+1)^(1/NbEchAn))-1,C15/NbEchAn),TxPer)","v":8.3333333333333332E-3},{"$f":"IF(F15>0,F15,IF(E15>0,IF(AND(EchFIXE,S15>0),ROUND((M15-D15)*S15/(1-((1+S15)^-E15)),NbDeci),ROUND(M15/E15,NbDeci)),MtEch))","v":667}]
[null,null,null,null,null,null,null,null,{"$f":"IF(M16=0,\"\",I15+1)","v":2},95,2017,{"$f":"IF(M16=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I16-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I16-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I16-1)*Ijour)))","v":"2017-04-30"},{"$f":"M15-O15","v":40200},{"$f":"IF(I16<=NoEchMaxi,ROUND(M16*S16,NbDeci),0)","v":335},{"$f":"IF(OR(I16<=Différé,I16>NoEchMaxi),IF(DiffTotal,-N16,0),IF(I16>=NoEchRemb,M16,IF(T16-(N16*EchFIXE)>M16-2,M16,T16-(N16*EchFIXE))))+D16","v":0},{"$f":"IF(OR(M16=0,I16>NoEchMaxi),0,ROUND(FraisF+FraisV*M16,NbDeci))+G16","v":0},{"$f":"SUM(N16:P16)","v":335},null,{"$f":"IF(C16>0,IF(TauxActuariel,((C16+1)^(1/NbEchAn))-1,C16/NbEchAn),S15)","v":8.3333333333333332E-3},{"$f":"IF(F16>0,F16,IF(E16>0,IF(AND(EchFIXE,S16>0),ROUND((M16-D16)*S16/(1-((1+S16)^-E16)),NbDeci),ROUND(M16/E16,NbDeci)),T15))","v":667}]
["Storage table",null,null,null,null,null,null,null,{"$f":"IF(M17=0,\"\",I16+1)","v":3},94,2017,{"$f":"IF(M17=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I17-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I17-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I17-1)*Ijour)))","v":"2017-05-31"},{"$f":"M16-O16","v":40200},{"$f":"IF(I17<=NoEchMaxi,ROUND(M17*S17,NbDeci),0)","v":335},{"$f":"IF(OR(I17<=Différé,I17>NoEchMaxi),IF(DiffTotal,-N17,0),IF(I17>=NoEchRemb,M17,IF(T17-(N17*EchFIXE)>M17-2,M17,T17-(N17*EchFIXE))))+D17","v":0},{"$f":"IF(OR(M17=0,I17>NoEchMaxi),0,ROUND(FraisF+FraisV*M17,NbDeci))+G17","v":0},{"$f":"SUM(N17:P17)","v":335},null,{"$f":"IF(C17>0,IF(TauxActuariel,((C17+1)^(1/NbEchAn))-1,C17/NbEchAn),S16)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M18=0,\"\",I17+1)","v":4},93,2017,{"$f":"IF(M18=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I18-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I18-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I18-1)*Ijour)))","v":"2017-06-30"},{"$f":"M17-O17","v":40200},{"$f":"IF(I18<=NoEchMaxi,ROUND(M18*S18,NbDeci),0)","v":335},{"$f":"IF(OR(I18<=Différé,I18>NoEchMaxi),IF(DiffTotal,-N18,0),IF(I18>=NoEchRemb,M18,IF(T18-(N18*EchFIXE)>M18-2,M18,T18-(N18*EchFIXE))))+D18","v":0},{"$f":"IF(OR(M18=0,I18>NoEchMaxi),0,ROUND(FraisF+FraisV*M18,NbDeci))+G18","v":0},{"$f":"SUM(N18:P18)","v":335},null,{"$f":"IF(C18>0,IF(TauxActuariel,((C18+1)^(1/NbEchAn))-1,C18/NbEchAn),S17)","v":8.3333333333333332E-3},667]
["Summary",null,null,null,null,null,null,null,{"$f":"IF(M19=0,\"\",I18+1)","v":5},92,2017,{"$f":"IF(M19=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I19-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I19-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I19-1)*Ijour)))","v":"2017-07-31"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,6,91,2017,{"$f":"IF(M20=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I20-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I20-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I20-1)*Ijour)))","v":"2017-08-31"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
["Sensitivity analysis",null,null,null,null,null,null,null,7,90,2017,{"$f":"IF(M21=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I21-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I21-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I21-1)*Ijour)))","v":"2017-09-30"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,8,89,2017,{"$f":"IF(M22=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I22-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I22-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I22-1)*Ijour)))","v":"2017-10-31"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,9,88,2017,{"$f":"IF(M23=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I23-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I23-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I23-1)*Ijour)))","v":"2017-11-30"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,10,87,2017,{"$f":"IF(M24=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I24-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I24-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I24-1)*Ijour)))","v":"2017-12-31"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,11,86,2018,{"$f":"IF(M25=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I25-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I25-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I25-1)*Ijour)))","v":"2018-01-31"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,12,85,2018,{"$f":"IF(M26=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I26-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I26-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I26-1)*Ijour)))","v":"2018-02-28"},40200,335,0,0,335,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,13,84,2018,{"$f":"IF(M27=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I27-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I27-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I27-1)*Ijour)))","v":"2018-03-31"},40200,335,332,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,14,83,2018,{"$f":"IF(M28=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I28-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I28-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I28-1)*Ijour)))","v":"2018-04-30"},39868,332,335,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,15,82,2018,{"$f":"IF(M29=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I29-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I29-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I29-1)*Ijour)))","v":"2018-05-31"},39533,329,338,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,16,81,2018,{"$f":"IF(M30=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I30-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I30-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I30-1)*Ijour)))","v":"2018-06-30"},39195,327,340,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,17,80,2018,{"$f":"IF(M31=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I31-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I31-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I31-1)*Ijour)))","v":"2018-07-31"},38855,324,343,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,18,79,2018,{"$f":"IF(M32=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I32-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I32-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I32-1)*Ijour)))","v":"2018-08-31"},38512,321,346,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,19,78,2018,{"$f":"IF(M33=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I33-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I33-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I33-1)*Ijour)))","v":"2018-09-30"},38166,318,349,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,20,77,2018,{"$f":"IF(M34=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I34-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I34-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I34-1)*Ijour)))","v":"2018-10-31"},37817,315,352,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,21,76,2018,{"$f":"IF(M35=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I35-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I35-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I35-1)*Ijour)))","v":"2018-11-30"},37465,312,355,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,22,75,2018,{"$f":"IF(M36=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I36-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I36-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I36-1)*Ijour)))","v":"2018-12-31"},37110,309,358,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,23,74,2019,{"$f":"IF(M37=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I37-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I37-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I37-1)*Ijour)))","v":"2019-01-31"},36752,306,361,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,24,73,2019,{"$f":"IF(M38=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I38-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I38-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I38-1)*Ijour)))","v":"2019-02-28"},36391,303,364,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,25,72,2019,{"$f":"IF(M39=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I39-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I39-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I39-1)*Ijour)))","v":"2019-03-31"},36027,300,367,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,26,71,2019,{"$f":"IF(M40=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I40-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I40-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I40-1)*Ijour)))","v":"2019-04-30"},35660,297,370,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,27,70,2019,{"$f":"IF(M41=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I41-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I41-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I41-1)*Ijour)))","v":"2019-05-31"},35290,294,373,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,28,69,2019,{"$f":"IF(M42=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I42-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I42-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I42-1)*Ijour)))","v":"2019-06-30"},34917,291,376,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,29,68,2019,{"$f":"IF(M43=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I43-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I43-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I43-1)*Ijour)))","v":"2019-07-31"},34541,288,379,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,30,67,2019,{"$f":"IF(M44=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I44-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I44-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I44-1)*Ijour)))","v":"2019-08-31"},34162,285,382,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,31,66,2019,{"$f":"IF(M45=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I45-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I45-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I45-1)*Ijour)))","v":"2019-09-30"},33780,282,385,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,32,65,2019,{"$f":"IF(M46=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I46-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I46-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I46-1)*Ijour)))","v":"2019-10-31"},33395,278,389,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,33,64,2019,{"$f":"IF(M47=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I47-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I47-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I47-1)*Ijour)))","v":"2019-11-30"},33006,275,392,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,34,63,2019,{"$f":"IF(M48=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I48-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I48-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I48-1)*Ijour)))","v":"2019-12-31"},32614,272,395,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,35,62,2020,{"$f":"IF(M49=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I49-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I49-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I49-1)*Ijour)))","v":"2020-01-31"},32219,268,399,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,36,61,2020,{"$f":"IF(M50=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I50-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I50-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I50-1)*Ijour)))","v":"2020-02-29"},31820,265,402,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,37,60,2020,{"$f":"IF(M51=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I51-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I51-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I51-1)*Ijour)))","v":"2020-03-31"},31418,262,405,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,38,59,2020,{"$f":"IF(M52=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I52-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I52-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I52-1)*Ijour)))","v":"2020-04-30"},31013,258,409,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,39,58,2020,{"$f":"IF(M53=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I53-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I53-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I53-1)*Ijour)))","v":"2020-05-31"},30604,255,412,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,40,57,2020,{"$f":"IF(M54=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I54-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I54-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I54-1)*Ijour)))","v":"2020-06-30"},30192,252,415,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,41,56,2020,{"$f":"IF(M55=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I55-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I55-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I55-1)*Ijour)))","v":"2020-07-31"},29777,248,419,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,42,55,2020,{"$f":"IF(M56=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I56-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I56-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I56-1)*Ijour)))","v":"2020-08-31"},29358,245,422,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,43,54,2020,{"$f":"IF(M57=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I57-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I57-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I57-1)*Ijour)))","v":"2020-09-30"},28936,241,426,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,44,53,2020,{"$f":"IF(M58=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I58-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I58-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I58-1)*Ijour)))","v":"2020-10-31"},28510,238,429,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,45,52,2020,{"$f":"IF(M59=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I59-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I59-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I59-1)*Ijour)))","v":"2020-11-30"},28081,234,433,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,46,51,2020,{"$f":"IF(M60=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I60-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I60-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I60-1)*Ijour)))","v":"2020-12-31"},27648,230,437,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,47,50,2021,{"$f":"IF(M61=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I61-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I61-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I61-1)*Ijour)))","v":"2021-01-31"},27211,227,440,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,48,49,2021,{"$f":"IF(M62=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I62-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I62-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I62-1)*Ijour)))","v":"2021-02-28"},26771,223,444,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,49,48,2021,{"$f":"IF(M63=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I63-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I63-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I63-1)*Ijour)))","v":"2021-03-31"},26327,219,448,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,50,47,2021,{"$f":"IF(M64=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I64-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I64-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I64-1)*Ijour)))","v":"2021-04-30"},25879,216,451,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,51,46,2021,{"$f":"IF(M65=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I65-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I65-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I65-1)*Ijour)))","v":"2021-05-31"},25428,212,455,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,52,45,2021,{"$f":"IF(M66=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I66-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I66-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I66-1)*Ijour)))","v":"2021-06-30"},24973,208,459,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,53,44,2021,{"$f":"IF(M67=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I67-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I67-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I67-1)*Ijour)))","v":"2021-07-31"},24514,204,463,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,54,43,2021,{"$f":"IF(M68=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I68-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I68-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I68-1)*Ijour)))","v":"2021-08-31"},24051,200,467,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,55,42,2021,{"$f":"IF(M69=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I69-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I69-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I69-1)*Ijour)))","v":"2021-09-30"},23584,197,470,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,56,41,2021,{"$f":"IF(M70=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I70-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I70-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I70-1)*Ijour)))","v":"2021-10-31"},23114,193,474,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,57,40,2021,{"$f":"IF(M71=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I71-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I71-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I71-1)*Ijour)))","v":"2021-11-30"},22640,189,478,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,58,39,2021,{"$f":"IF(M72=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I72-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I72-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I72-1)*Ijour)))","v":"2021-12-31"},22162,185,482,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,59,38,2022,{"$f":"IF(M73=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I73-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I73-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I73-1)*Ijour)))","v":"2022-01-31"},21680,181,486,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,60,37,2022,{"$f":"IF(M74=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I74-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I74-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I74-1)*Ijour)))","v":"2022-02-28"},21194,177,490,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,61,36,2022,{"$f":"IF(M75=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I75-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I75-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I75-1)*Ijour)))","v":"2022-03-31"},20704,173,494,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,62,35,2022,{"$f":"IF(M76=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I76-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I76-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I76-1)*Ijour)))","v":"2022-04-30"},20210,168,499,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,63,34,2022,{"$f":"IF(M77=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I77-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I77-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I77-1)*Ijour)))","v":"2022-05-31"},19711,164,503,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,64,33,2022,{"$f":"IF(M78=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I78-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I78-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I78-1)*Ijour)))","v":"2022-06-30"},19208,160,507,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,65,{"$f":"IF(M79>0,NbEch+Différé+1-I79,\"\")","v":32},{"$f":"IF(ISNUMBER(L79),YEAR(L79),\"\")","v":2022},{"$f":"IF(M79=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I79-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I79-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I79-1)*Ijour)))","v":"2022-07-31"},18701,156,511,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,66,31,2022,{"$f":"IF(M80=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I80-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I80-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I80-1)*Ijour)))","v":"2022-08-31"},18190,152,515,0,667,null,8.3333333333333332E-3,{"$f":"IF(F80>0,F80,IF(E80>0,IF(AND(EchFIXE,S80>0),ROUND((M80-D80)*S80/(1-((1+S80)^-E80)),NbDeci),ROUND(M80/E80,NbDeci)),T79))","v":667}]
[null,null,null,null,null,null,null,null,67,30,2022,{"$f":"IF(M81=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I81-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I81-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I81-1)*Ijour)))","v":"2022-09-30"},17675,147,520,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,68,29,2022,{"$f":"IF(M82=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I82-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I82-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I82-1)*Ijour)))","v":"2022-10-31"},{"$f":"M81-O81","v":17155},{"$f":"IF(I82<=NoEchMaxi,ROUND(M82*S82,NbDeci),0)","v":143},{"$f":"IF(OR(I82<=Différé,I82>NoEchMaxi),IF(DiffTotal,-N82,0),IF(I82>=NoEchRemb,M82,IF(T82-(N82*EchFIXE)>M82-2,M82,T82-(N82*EchFIXE))))+D82","v":524},{"$f":"IF(OR(M82=0,I82>NoEchMaxi),0,ROUND(FraisF+FraisV*M82,NbDeci))+G82","v":0},{"$f":"SUM(N82:P82)","v":667},null,{"$f":"IF(C82>0,IF(TauxActuariel,((C82+1)^(1/NbEchAn))-1,C82/NbEchAn),S81)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M83=0,\"\",I82+1)","v":69},28,2022,{"$f":"IF(M83=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I83-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I83-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I83-1)*Ijour)))","v":"2022-11-30"},16631,139,528,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,70,27,2022,{"$f":"IF(M84=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I84-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I84-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I84-1)*Ijour)))","v":"2022-12-31"},16103,134,533,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,71,26,2023,{"$f":"IF(M85=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I85-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I85-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I85-1)*Ijour)))","v":"2023-01-31"},15570,130,537,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,72,25,2023,{"$f":"IF(M86=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I86-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I86-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I86-1)*Ijour)))","v":"2023-02-28"},15033,125,542,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,73,24,2023,{"$f":"IF(M87=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I87-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I87-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I87-1)*Ijour)))","v":"2023-03-31"},14491,121,546,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,74,23,2023,{"$f":"IF(M88=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I88-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I88-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I88-1)*Ijour)))","v":"2023-04-30"},13945,116,551,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,75,22,2023,{"$f":"IF(M89=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I89-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I89-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I89-1)*Ijour)))","v":"2023-05-31"},13394,112,555,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,76,21,2023,{"$f":"IF(M90=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I90-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I90-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I90-1)*Ijour)))","v":"2023-06-30"},12839,107,560,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,77,20,2023,{"$f":"IF(M91=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I91-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I91-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I91-1)*Ijour)))","v":"2023-07-31"},12279,102,565,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,78,19,2023,{"$f":"IF(M92=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I92-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I92-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I92-1)*Ijour)))","v":"2023-08-31"},11714,98,569,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,79,18,2023,{"$f":"IF(M93=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I93-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I93-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I93-1)*Ijour)))","v":"2023-09-30"},11145,93,574,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,80,17,2023,{"$f":"IF(M94=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I94-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I94-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I94-1)*Ijour)))","v":"2023-10-31"},10571,88,579,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,81,16,2023,{"$f":"IF(M95=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I95-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I95-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I95-1)*Ijour)))","v":"2023-11-30"},9992,83,584,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,82,15,2023,{"$f":"IF(M96=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I96-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I96-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I96-1)*Ijour)))","v":"2023-12-31"},9408,78,589,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,83,14,2024,{"$f":"IF(M97=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I97-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I97-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I97-1)*Ijour)))","v":"2024-01-31"},8819,73,594,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,84,13,2024,{"$f":"IF(M98=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I98-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I98-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I98-1)*Ijour)))","v":"2024-02-29"},8225,69,598,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,85,12,2024,{"$f":"IF(M99=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I99-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I99-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I99-1)*Ijour)))","v":"2024-03-31"},7627,64,603,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,86,11,2024,{"$f":"IF(M100=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I100-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I100-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I100-1)*Ijour)))","v":"2024-04-30"},7024,59,608,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,87,10,2024,{"$f":"IF(M101=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I101-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I101-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I101-1)*Ijour)))","v":"2024-05-31"},6416,53,614,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,88,9,2024,{"$f":"IF(M102=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I102-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I102-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I102-1)*Ijour)))","v":"2024-06-30"},5802,48,619,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,89,8,2024,{"$f":"IF(M103=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I103-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I103-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I103-1)*Ijour)))","v":"2024-07-31"},5183,43,624,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,90,7,2024,{"$f":"IF(M104=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I104-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I104-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I104-1)*Ijour)))","v":"2024-08-31"},4559,38,629,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,91,6,2024,{"$f":"IF(M105=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I105-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I105-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I105-1)*Ijour)))","v":"2024-09-30"},3930,33,634,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,92,5,2024,{"$f":"IF(M106=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I106-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I106-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I106-1)*Ijour)))","v":"2024-10-31"},3296,27,640,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,93,4,2024,{"$f":"IF(M107=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I107-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I107-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I107-1)*Ijour)))","v":"2024-11-30"},2656,22,645,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,94,3,2024,{"$f":"IF(M108=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I108-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I108-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I108-1)*Ijour)))","v":"2024-12-31"},2011,17,650,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,95,2,2025,{"$f":"IF(M109=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I109-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I109-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I109-1)*Ijour)))","v":"2025-01-31"},1361,11,656,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,96,1,2025,{"$f":"IF(M110=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I110-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I110-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I110-1)*Ijour)))","v":"2025-02-28"},705,6,661,0,667,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,97,0,2025,{"$f":"IF(M111=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I111-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I111-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I111-1)*Ijour)))","v":"2025-03-31"},44,0,44,0,44,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M112=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I112-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I112-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I112-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M113=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I113-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I113-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I113-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M114=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I114-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I114-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I114-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M115=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I115-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I115-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I115-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M116=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I116-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I116-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I116-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M117=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I117-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I117-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I117-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M118=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I118-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I118-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I118-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M119=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I119-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I119-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I119-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M120=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I120-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I120-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I120-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M121=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I121-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I121-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I121-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M122=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I122-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I122-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I122-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M123=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I123-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I123-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I123-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M124=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I124-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I124-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I124-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M125=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I125-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I125-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I125-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M126=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I126-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I126-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I126-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M127=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I127-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I127-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I127-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M128=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I128-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I128-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I128-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M129=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I129-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I129-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I129-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M130=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I130-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I130-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I130-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M131=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I131-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I131-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I131-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M132=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I132-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I132-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I132-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M133=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I133-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I133-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I133-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M134=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I134-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I134-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I134-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M135=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I135-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I135-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I135-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M136=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I136-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I136-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I136-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M137=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I137-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I137-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I137-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M138=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I138-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I138-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I138-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M139=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I139-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I139-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I139-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M140=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I140-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I140-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I140-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M141=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I141-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I141-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I141-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M142=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I142-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I142-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I142-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(M143>0,NbEch+Différé+1-I143,\"\")","v":""},{"$f":"IF(ISNUMBER(L143),YEAR(L143),\"\")","v":""},{"$f":"IF(M143=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I143-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I143-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I143-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M144=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I144-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I144-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I144-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,{"$f":"IF(F144>0,F144,IF(E144>0,IF(AND(EchFIXE,S144>0),ROUND((M144-D144)*S144/(1-((1+S144)^-E144)),NbDeci),ROUND(M144/E144,NbDeci)),T143))","v":667}]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M145=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I145-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I145-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I145-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M146=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I146-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I146-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I146-1)*Ijour)))","v":""},{"$f":"M145-O145","v":0},{"$f":"IF(I146<=NoEchMaxi,ROUND(M146*S146,NbDeci),0)","v":0},{"$f":"IF(OR(I146<=Différé,I146>NoEchMaxi),IF(DiffTotal,-N146,0),IF(I146>=NoEchRemb,M146,IF(T146-(N146*EchFIXE)>M146-2,M146,T146-(N146*EchFIXE))))+D146","v":0},{"$f":"IF(OR(M146=0,I146>NoEchMaxi),0,ROUND(FraisF+FraisV*M146,NbDeci))+G146","v":0},{"$f":"SUM(N146:P146)","v":0},null,{"$f":"IF(C146>0,IF(TauxActuariel,((C146+1)^(1/NbEchAn))-1,C146/NbEchAn),S145)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M147=0,\"\",I146+1)","v":""},"","",{"$f":"IF(M147=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I147-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I147-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I147-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M148=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I148-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I148-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I148-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M149=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I149-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I149-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I149-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M150=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I150-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I150-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I150-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M151=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I151-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I151-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I151-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M152=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I152-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I152-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I152-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M153=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I153-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I153-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I153-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M154=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I154-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I154-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I154-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M155=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I155-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I155-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I155-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M156=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I156-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I156-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I156-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M157=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I157-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I157-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I157-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M158=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I158-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I158-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I158-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M159=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I159-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I159-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I159-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M160=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I160-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I160-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I160-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M161=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I161-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I161-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I161-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M162=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I162-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I162-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I162-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M163=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I163-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I163-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I163-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M164=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I164-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I164-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I164-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M165=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I165-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I165-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I165-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M166=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I166-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I166-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I166-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M167=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I167-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I167-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I167-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M168=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I168-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I168-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I168-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M169=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I169-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I169-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I169-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M170=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I170-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I170-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I170-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M171=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I171-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I171-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I171-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M172=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I172-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I172-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I172-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M173=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I173-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I173-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I173-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M174=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I174-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I174-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I174-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M175=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I175-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I175-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I175-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M176=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I176-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I176-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I176-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M177=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I177-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I177-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I177-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M178=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I178-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I178-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I178-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M179=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I179-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I179-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I179-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M180=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I180-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I180-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I180-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M181=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I181-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I181-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I181-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M182=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I182-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I182-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I182-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M183=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I183-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I183-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I183-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M184=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I184-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I184-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I184-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M185=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I185-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I185-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I185-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M186=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I186-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I186-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I186-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M187=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I187-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I187-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I187-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M188=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I188-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I188-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I188-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M189=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I189-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I189-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I189-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M190=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I190-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I190-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I190-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M191=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I191-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I191-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I191-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M192=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I192-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I192-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I192-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M193=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I193-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I193-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I193-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M194=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I194-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I194-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I194-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M195=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I195-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I195-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I195-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M196=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I196-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I196-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I196-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M197=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I197-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I197-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I197-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M198=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I198-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I198-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I198-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M199=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I199-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I199-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I199-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M200=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I200-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I200-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I200-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M201=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I201-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I201-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I201-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M202=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I202-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I202-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I202-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M203=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I203-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I203-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I203-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M204=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I204-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I204-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I204-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M205=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I205-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I205-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I205-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M206=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I206-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I206-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I206-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(M207>0,NbEch+Différé+1-I207,\"\")","v":""},{"$f":"IF(ISNUMBER(L207),YEAR(L207),\"\")","v":""},{"$f":"IF(M207=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I207-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I207-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I207-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M208=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I208-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I208-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I208-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,{"$f":"IF(F208>0,F208,IF(E208>0,IF(AND(EchFIXE,S208>0),ROUND((M208-D208)*S208/(1-((1+S208)^-E208)),NbDeci),ROUND(M208/E208,NbDeci)),T207))","v":667}]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M209=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I209-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I209-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I209-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M210=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I210-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I210-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I210-1)*Ijour)))","v":""},{"$f":"M209-O209","v":0},{"$f":"IF(I210<=NoEchMaxi,ROUND(M210*S210,NbDeci),0)","v":0},{"$f":"IF(OR(I210<=Différé,I210>NoEchMaxi),IF(DiffTotal,-N210,0),IF(I210>=NoEchRemb,M210,IF(T210-(N210*EchFIXE)>M210-2,M210,T210-(N210*EchFIXE))))+D210","v":0},{"$f":"IF(OR(M210=0,I210>NoEchMaxi),0,ROUND(FraisF+FraisV*M210,NbDeci))+G210","v":0},{"$f":"SUM(N210:P210)","v":0},null,{"$f":"IF(C210>0,IF(TauxActuariel,((C210+1)^(1/NbEchAn))-1,C210/NbEchAn),S209)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M211=0,\"\",I210+1)","v":""},"","",{"$f":"IF(M211=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I211-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I211-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I211-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M212=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I212-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I212-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I212-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M213=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I213-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I213-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I213-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M214=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I214-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I214-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I214-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M215=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I215-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I215-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I215-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M216=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I216-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I216-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I216-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M217=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I217-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I217-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I217-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M218=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I218-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I218-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I218-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M219=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I219-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I219-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I219-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M220=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I220-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I220-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I220-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M221=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I221-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I221-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I221-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M222=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I222-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I222-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I222-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M223=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I223-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I223-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I223-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M224=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I224-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I224-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I224-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M225=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I225-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I225-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I225-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M226=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I226-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I226-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I226-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M227=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I227-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I227-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I227-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M228=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I228-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I228-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I228-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M229=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I229-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I229-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I229-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M230=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I230-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I230-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I230-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M231=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I231-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I231-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I231-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M232=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I232-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I232-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I232-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M233=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I233-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I233-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I233-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M234=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I234-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I234-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I234-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M235=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I235-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I235-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I235-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M236=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I236-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I236-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I236-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M237=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I237-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I237-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I237-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M238=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I238-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I238-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I238-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M239=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I239-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I239-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I239-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M240=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I240-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I240-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I240-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M241=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I241-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I241-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I241-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M242=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I242-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I242-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I242-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M243=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I243-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I243-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I243-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M244=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I244-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I244-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I244-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M245=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I245-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I245-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I245-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M246=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I246-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I246-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I246-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M247=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I247-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I247-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I247-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M248=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I248-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I248-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I248-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M249=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I249-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I249-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I249-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M250=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I250-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I250-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I250-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M251=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I251-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I251-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I251-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M252=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I252-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I252-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I252-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M253=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I253-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I253-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I253-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M254=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I254-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I254-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I254-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M255=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I255-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I255-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I255-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M256=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I256-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I256-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I256-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M257=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I257-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I257-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I257-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M258=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I258-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I258-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I258-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M259=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I259-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I259-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I259-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M260=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I260-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I260-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I260-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M261=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I261-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I261-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I261-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M262=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I262-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I262-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I262-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M263=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I263-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I263-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I263-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M264=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I264-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I264-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I264-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M265=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I265-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I265-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I265-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M266=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I266-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I266-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I266-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M267=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I267-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I267-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I267-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M268=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I268-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I268-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I268-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M269=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I269-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I269-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I269-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M270=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I270-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I270-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I270-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(M271>0,NbEch+Différé+1-I271,\"\")","v":""},{"$f":"IF(ISNUMBER(L271),YEAR(L271),\"\")","v":""},{"$f":"IF(M271=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I271-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I271-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I271-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M272=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I272-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I272-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I272-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,{"$f":"IF(F272>0,F272,IF(E272>0,IF(AND(EchFIXE,S272>0),ROUND((M272-D272)*S272/(1-((1+S272)^-E272)),NbDeci),ROUND(M272/E272,NbDeci)),T271))","v":667}]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M273=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I273-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I273-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I273-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M274=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I274-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I274-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I274-1)*Ijour)))","v":""},{"$f":"M273-O273","v":0},{"$f":"IF(I274<=NoEchMaxi,ROUND(M274*S274,NbDeci),0)","v":0},{"$f":"IF(OR(I274<=Différé,I274>NoEchMaxi),IF(DiffTotal,-N274,0),IF(I274>=NoEchRemb,M274,IF(T274-(N274*EchFIXE)>M274-2,M274,T274-(N274*EchFIXE))))+D274","v":0},{"$f":"IF(OR(M274=0,I274>NoEchMaxi),0,ROUND(FraisF+FraisV*M274,NbDeci))+G274","v":0},{"$f":"SUM(N274:P274)","v":0},null,{"$f":"IF(C274>0,IF(TauxActuariel,((C274+1)^(1/NbEchAn))-1,C274/NbEchAn),S273)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M275=0,\"\",I274+1)","v":""},"","",{"$f":"IF(M275=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I275-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I275-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I275-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M276=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I276-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I276-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I276-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M277=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I277-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I277-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I277-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M278=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I278-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I278-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I278-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M279=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I279-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I279-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I279-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M280=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I280-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I280-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I280-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M281=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I281-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I281-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I281-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M282=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I282-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I282-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I282-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M283=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I283-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I283-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I283-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M284=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I284-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I284-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I284-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M285=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I285-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I285-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I285-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M286=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I286-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I286-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I286-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M287=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I287-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I287-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I287-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M288=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I288-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I288-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I288-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M289=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I289-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I289-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I289-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M290=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I290-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I290-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I290-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M291=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I291-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I291-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I291-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M292=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I292-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I292-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I292-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M293=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I293-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I293-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I293-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M294=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I294-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I294-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I294-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M295=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I295-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I295-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I295-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M296=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I296-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I296-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I296-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M297=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I297-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I297-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I297-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M298=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I298-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I298-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I298-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M299=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I299-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I299-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I299-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M300=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I300-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I300-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I300-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M301=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I301-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I301-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I301-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M302=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I302-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I302-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I302-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M303=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I303-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I303-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I303-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M304=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I304-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I304-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I304-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M305=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I305-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I305-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I305-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M306=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I306-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I306-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I306-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M307=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I307-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I307-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I307-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M308=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I308-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I308-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I308-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M309=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I309-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I309-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I309-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M310=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I310-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I310-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I310-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M311=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I311-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I311-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I311-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M312=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I312-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I312-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I312-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M313=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I313-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I313-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I313-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M314=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I314-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I314-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I314-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M315=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I315-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I315-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I315-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M316=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I316-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I316-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I316-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M317=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I317-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I317-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I317-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M318=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I318-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I318-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I318-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M319=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I319-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I319-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I319-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M320=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I320-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I320-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I320-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M321=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I321-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I321-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I321-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M322=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I322-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I322-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I322-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M323=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I323-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I323-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I323-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M324=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I324-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I324-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I324-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M325=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I325-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I325-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I325-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M326=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I326-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I326-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I326-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M327=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I327-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I327-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I327-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M328=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I328-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I328-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I328-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M329=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I329-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I329-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I329-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M330=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I330-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I330-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I330-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M331=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I331-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I331-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I331-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M332=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I332-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I332-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I332-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M333=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I333-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I333-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I333-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M334=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I334-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I334-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I334-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(M335>0,NbEch+Différé+1-I335,\"\")","v":""},{"$f":"IF(ISNUMBER(L335),YEAR(L335),\"\")","v":""},{"$f":"IF(M335=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I335-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I335-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I335-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M336=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I336-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I336-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I336-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,{"$f":"IF(F336>0,F336,IF(E336>0,IF(AND(EchFIXE,S336>0),ROUND((M336-D336)*S336/(1-((1+S336)^-E336)),NbDeci),ROUND(M336/E336,NbDeci)),T335))","v":667}]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M337=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I337-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I337-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I337-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M338=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I338-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I338-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I338-1)*Ijour)))","v":""},{"$f":"M337-O337","v":0},{"$f":"IF(I338<=NoEchMaxi,ROUND(M338*S338,NbDeci),0)","v":0},{"$f":"IF(OR(I338<=Différé,I338>NoEchMaxi),IF(DiffTotal,-N338,0),IF(I338>=NoEchRemb,M338,IF(T338-(N338*EchFIXE)>M338-2,M338,T338-(N338*EchFIXE))))+D338","v":0},{"$f":"IF(OR(M338=0,I338>NoEchMaxi),0,ROUND(FraisF+FraisV*M338,NbDeci))+G338","v":0},{"$f":"SUM(N338:P338)","v":0},null,{"$f":"IF(C338>0,IF(TauxActuariel,((C338+1)^(1/NbEchAn))-1,C338/NbEchAn),S337)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M339=0,\"\",I338+1)","v":""},"","",{"$f":"IF(M339=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I339-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I339-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I339-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M340=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I340-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I340-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I340-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M341=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I341-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I341-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I341-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M342=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I342-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I342-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I342-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M343=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I343-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I343-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I343-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M344=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I344-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I344-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I344-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M345=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I345-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I345-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I345-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M346=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I346-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I346-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I346-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M347=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I347-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I347-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I347-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M348=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I348-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I348-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I348-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M349=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I349-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I349-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I349-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M350=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I350-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I350-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I350-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M351=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I351-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I351-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I351-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M352=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I352-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I352-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I352-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M353=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I353-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I353-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I353-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M354=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I354-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I354-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I354-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M355=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I355-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I355-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I355-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M356=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I356-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I356-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I356-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M357=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I357-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I357-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I357-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M358=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I358-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I358-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I358-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M359=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I359-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I359-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I359-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M360=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I360-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I360-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I360-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M361=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I361-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I361-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I361-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M362=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I362-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I362-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I362-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M363=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I363-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I363-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I363-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M364=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I364-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I364-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I364-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M365=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I365-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I365-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I365-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M366=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I366-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I366-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I366-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M367=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I367-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I367-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I367-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M368=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I368-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I368-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I368-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M369=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I369-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I369-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I369-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M370=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I370-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I370-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I370-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M371=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I371-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I371-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I371-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M372=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I372-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I372-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I372-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M373=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I373-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I373-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I373-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M374=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I374-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I374-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I374-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M375=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I375-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I375-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I375-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M376=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I376-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I376-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I376-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M377=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I377-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I377-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I377-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M378=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I378-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I378-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I378-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M379=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I379-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I379-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I379-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M380=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I380-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I380-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I380-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M381=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I381-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I381-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I381-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M382=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I382-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I382-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I382-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M383=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I383-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I383-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I383-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M384=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I384-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I384-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I384-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M385=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I385-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I385-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I385-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M386=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I386-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I386-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I386-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M387=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I387-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I387-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I387-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M388=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I388-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I388-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I388-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M389=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I389-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I389-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I389-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M390=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I390-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I390-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I390-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M391=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I391-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I391-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I391-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M392=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I392-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I392-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I392-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M393=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I393-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I393-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I393-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M394=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I394-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I394-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I394-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M395=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I395-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I395-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I395-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M396=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I396-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I396-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I396-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M397=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I397-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I397-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I397-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M398=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I398-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I398-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I398-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"",{"$f":"IF(M399>0,NbEch+Différé+1-I399,\"\")","v":""},{"$f":"IF(ISNUMBER(L399),YEAR(L399),\"\")","v":""},{"$f":"IF(M399=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I399-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I399-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I399-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M400=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I400-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I400-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I400-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,{"$f":"IF(F400>0,F400,IF(E400>0,IF(AND(EchFIXE,S400>0),ROUND((M400-D400)*S400/(1-((1+S400)^-E400)),NbDeci),ROUND(M400/E400,NbDeci)),T399))","v":667}]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M401=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I401-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I401-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I401-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M402=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I402-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I402-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I402-1)*Ijour)))","v":""},{"$f":"M401-O401","v":0},{"$f":"IF(I402<=NoEchMaxi,ROUND(M402*S402,NbDeci),0)","v":0},{"$f":"IF(OR(I402<=Différé,I402>NoEchMaxi),IF(DiffTotal,-N402,0),IF(I402>=NoEchRemb,M402,IF(T402-(N402*EchFIXE)>M402-2,M402,T402-(N402*EchFIXE))))+D402","v":0},{"$f":"IF(OR(M402=0,I402>NoEchMaxi),0,ROUND(FraisF+FraisV*M402,NbDeci))+G402","v":0},{"$f":"SUM(N402:P402)","v":0},null,{"$f":"IF(C402>0,IF(TauxActuariel,((C402+1)^(1/NbEchAn))-1,C402/NbEchAn),S401)","v":8.3333333333333332E-3},667]
[null,null,null,null,null,null,null,null,{"$f":"IF(M403=0,\"\",I402+1)","v":""},"","",{"$f":"IF(M403=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I403-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I403-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I403-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M404=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I404-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I404-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I404-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M405=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I405-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I405-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I405-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M406=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I406-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I406-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I406-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M407=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I407-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I407-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I407-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M408=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I408-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I408-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I408-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M409=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I409-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I409-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I409-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M410=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I410-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I410-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I410-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M411=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I411-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I411-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I411-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M412=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I412-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I412-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I412-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M413=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I413-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I413-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I413-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M414=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I414-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I414-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I414-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M415=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I415-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I415-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I415-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M416=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I416-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I416-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I416-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M417=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I417-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I417-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I417-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M418=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I418-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I418-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I418-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M419=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I419-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I419-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I419-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M420=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I420-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I420-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I420-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M421=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I421-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I421-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I421-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M422=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I422-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I422-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I422-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M423=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I423-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I423-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I423-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M424=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I424-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I424-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I424-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M425=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I425-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I425-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I425-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M426=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I426-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I426-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I426-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M427=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I427-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I427-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I427-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M428=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I428-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I428-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I428-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M429=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I429-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I429-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I429-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M430=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I430-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I430-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I430-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M431=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I431-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I431-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I431-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M432=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I432-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I432-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I432-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M433=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I433-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I433-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I433-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M434=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I434-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I434-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I434-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M435=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I435-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I435-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I435-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M436=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I436-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I436-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I436-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M437=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I437-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I437-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I437-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M438=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I438-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I438-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I438-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M439=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I439-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I439-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I439-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M440=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I440-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I440-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I440-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M441=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I441-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I441-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I441-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M442=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I442-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I442-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I442-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M443=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I443-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I443-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I443-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M444=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I444-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I444-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I444-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M445=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I445-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I445-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I445-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M446=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+(I446-1)*Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)+MoisD+1+(I446-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I446-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[null,null,null,null,null,null,null,null,"","","",{"$f":"IF(M447=0,\"\",IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)+(I447-1)*Imois,Jour1),DATE(YEAR(DebAmort),MONTH(DebAmort)+1+(I447-1)*Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1+(I447-1)*Ijour)))","v":""},0,0,0,0,0,null,8.3333333333333332E-3,667]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total / filtrage",null,{"$f":"SUBTOTAL(9,N14:N447)","v":19892},{"$f":"SUBTOTAL(9,O14:O447)","v":0},{"$f":"SUBTOTAL(9,P14:P447)","v":0},{"$f":"SUBTOTAL(9,Q14:Q447)","v":19892}]

{"sheet":"Avancé","index":7,"n_rows":37,"n_cols":9,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,"Colonne"]
[null,"Décimalisation de la monnaie",null,null,null,null,null,null,"Non"]
[null,"Nombre de décimales",null,0,null,null,null,null,"Verouillé"]
[null,null,null,null,null,null,null,null,"(A CACHER)"]
[null,"Type d'amortissement"]
[]
[]
[]
[null,null,null,null,null,null,null,null,1]
[]
[null,"Limitation de l'amortissement"]
[null,null,null,null,null,null,null,null,false]
[]
[null,null,"à",null,"an(s)  et / ou",null,"mois"]
[null,null,null,null,null,null,null,null,false]
[]
[null,null,null,{"$f":"IF(I12=TRUE,(D14*12+F14)*NbEchAn/12,99999)","v":99999},{"$f":"IF(AND(I12,I15),(D14*12+F14)*NbEchAn/12,99999)","v":99999}]
[]
[null,"Calcul première échéance"]
[]
[null,"Date première échéance :",null,{"$f":"DebAmort","v":"2017-03-31"}]
[null,"Date déblocage théorique :",null,{"$f":"IF(Ijour=0,MIN(DATE(YEAR(DebAmort),MONTH(DebAmort)-MoisD-Imois,Jour2),DATE(YEAR(DebAmort),MONTH(DebAmort)-MoisD+1-Imois,0)),DATE(YEAR(DebAmort),MONTH(DebAmort),Jour1-Ijour))","v":"2017-02-28"},{"$f":"\"   (Durée période : \"&F37&\" jours)\"","v":"   (Durée période : 31 jours)"}]
[null,"Date déblocage réel :",null,{"$f":"DebAmort","v":"2017-03-31"},{"$f":"\"   (Durée période : \"&G37&\" jours)\"","v":"   (Durée période : 0 jours)"},null,null,null,523]
[]
[]
[]
[null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[null,null,null,"-1-","-2-","-3-"]
[null,"Date déblocage fonds :",null,{"$f":"D22","v":"2017-02-28"},{"$f":"D23","v":"2017-03-31"},{"$f":"D23","v":"2017-03-31"}]
[null,"Montant des Intérêts :",null,{"$f":"ROUND('Loan Dry'!M15*'Loan Dry'!S15,NbDeci)","v":335},{"$f":"IF(TauxActuariel,\nROUND('Loan Dry'!M15*((('Loan Dry'!E5+1)^(G37/365))-1),NbDeci),\nROUND('Loan Dry'!M15*('Loan Dry'!E5*G37/365),NbDeci))","v":0}]
[null,"Montant du capital :",null,0,{"$f":"IF(AND(1<=Différé,DiffTotal),-E34,D35)","v":0}]
[null,"Total échéance (hors frais) :",null,{"$f":"D34+D35","v":335},{"$f":"E34+E35","v":0},{"$f":"F34+F35","v":0}]
[null,null,{"$f":"IF(I27=1,D22,D23)","v":"2017-02-28"},{"$f":"IF(I27=1,D34)+IF(I27=2,E34)+IF(I27=3,F34)","v":335},{"$f":"IF(I27=1,D35)+IF(I27=2,E35)+IF(I27=3,F35)","v":0},{"$f":"D21-D22","v":31},{"$f":"D21-D23","v":0}]

{"sheet":"Drying","index":8,"n_rows":43,"n_cols":44,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[2,null,"Recall days of harvesting",{"$f":"time_harv","v":10},null,"1.Tons wet paddy","2.Tons dried paddy","3. price wet paddy","4.Price dried paddy","5.Riel Margin per kilo","6.USD Margin per Ton","7.Nb of tons photo sensitive","8.Nb of tons non-photo-sensitive","9. Nb of loading photosensitive","10. Nb of loading non- photosensitive","11. Hours needed for photosensitive","12. Hours needed for non-photosensitive","13.Days needed for photosensitive","14.Days needed (for non-photosensitive)","15. nb of dryer","16. Dep dryer","17. Dep elect","18. Int","19. Labour","20. Total Fixed costs","21. Fixed costs per ton (USD)","22. Electricity costs","23. Fuel cost","24. Variable labor","25.Seasonal loan interests","26. Total variable costs","27. Total variable cost/tons","28. Total dry costs per ton","29. Total dry and storage costs per ton","30. total dry  per kilo in riel","31. total dry and storage costs per kilo in riel"]
["Back to menu",null,null,null,null,{"$f":"+Drying!D3","v":200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":176},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":100},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":100},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":3.3333333333333335},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":3.3333333333333335},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":33.555555555555557},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":26.666666666666668},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":1.7000000000000002},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":1.4000000000000001},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":1},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":7500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":2841.7142857142858},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":18741.714285714286},{"$f":"Y2/Tableau1[[#This Row],[2.Tons dried paddy]]","v":106.48701298701299},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":155.82500000000002},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":1806.666666666667},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":285.71428571428572},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":1500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":3748.2059523809526},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":127.78363771645022},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P6","v":134.4060538076989},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":511.13455086580086},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q6","v":537.62421523079558}]
[null,"H31","First value",200,null,{"$f":"+F2+Drying!$D$4","v":400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":352},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":200},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":200},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":6.666666666666667},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":6.666666666666667},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":67.111111111111114},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":53.333333333333336},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":3.4},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":2.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":1},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":7500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":2841.7142857142858},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":18741.714285714286},{"$f":"Y3/Tableau1[[#This Row],[2.Tons dried paddy]]","v":53.243506493506494},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":311.65000000000003},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":3613.3333333333339},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":571.42857142857144},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":3000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":7496.4119047619051},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":74.540131222943728},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P7","v":79.506943291380239},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":298.16052489177491},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q7","v":318.02777316552095}]
["Go to","H32","Pace",200,null,{"$f":"+F3+Drying!$D$4","v":600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":528},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":300},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":300},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":10},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":10},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":100.66666666666667},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":80},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":5.0999999999999996},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":1},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":7500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":2841.7142857142858},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":18741.714285714286},{"$f":"Y4/Tableau1[[#This Row],[2.Tons dried paddy]]","v":35.495670995670999},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":467.47500000000002},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":5420.0000000000009},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":857.14285714285711},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":4500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":11244.617857142857},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":56.792295725108232},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P8","v":59.630474049929099},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":227.16918290043293},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q8","v":238.52189619971639}]
["User Guide",null,null,null,null,{"$f":"+F4+Drying!$D$4","v":800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":704},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":400},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":400},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":13.333333333333334},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":13.333333333333334},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":134.22222222222223},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":106.66666666666667},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":6.8},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":5.3999999999999995},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":1},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":7500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":2841.7142857142858},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":18741.714285714286},{"$f":"Y5/Tableau1[[#This Row],[2.Tons dried paddy]]","v":26.621753246753247},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":623.30000000000007},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":7226.6666666666679},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":1142.8571428571429},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":6000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":14992.82380952381},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":47.918377976190477},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P9","v":50.401784010408733},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":191.67351190476191},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q9","v":201.60713604163493}]
[null,"H33",null,null,null,{"$f":"+F5+Drying!$D$4","v":1000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":880},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":500},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":500},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":16.666666666666668},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":16.666666666666668},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":167.7777777777778},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":133.33333333333334},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":8.4},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":6.6999999999999993},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":1},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":7500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":2841.7142857142858},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":18741.714285714286},{"$f":"Y6/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.297402597402598},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":779.125},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":9033.3333333333339},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":1428.5714285714287},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":7500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":18741.029761904763},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":42.594027326839829},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P10","v":45.077433361058084},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":170.37610930735931},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q10","v":180.30973344423234}]
["Investment",null,null,null,null,{"$f":"+F6+Drying!$D$4","v":1200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1056},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":600},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":600},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":20},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":20},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":201.33333333333334},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":160},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":10.1},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":8},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y7/Tableau1[[#This Row],[2.Tons dried paddy]]","v":27.541125541125542},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":934.95},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":10840.000000000002},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":1714.2857142857142},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":9000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":22489.235714285714},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":48.837750270562772},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P11","v":51.321156304781027},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":195.35100108225109},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q11","v":205.28462521912411}]
[null,null,null,"If after storage, how many months",null,{"$f":"+F7+Drying!$D$4","v":1400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1232},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":700},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":700},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":23.333333333333332},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":23.333333333333332},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":234.88888888888886},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":186.66666666666666},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":11.799999999999999},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":9.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y8/Tableau1[[#This Row],[2.Tons dried paddy]]","v":23.606679035250465},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1090.7749999999999},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":12646.666666666666},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":2000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":10500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":26237.441666666666},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":44.903303764687692},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P12","v":47.386709798905947},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":179.61321505875077},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q12","v":189.54683919562379}]
["Rice information",null,null,4,null,{"$f":"+F8+Drying!$D$4","v":1600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1408},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":800},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":800},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":26.666666666666668},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":26.666666666666668},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":268.44444444444446},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":213.33333333333334},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":13.5},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":10.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y9/Tableau1[[#This Row],[2.Tons dried paddy]]","v":20.655844155844157},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1246.6000000000001},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":14453.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":2285.7142857142858},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":12000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":29985.647619047621},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":41.952468885281391},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P13","v":44.435874919499646},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":167.80987554112556},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q13","v":177.74349967799859}]
[null,null,null,null,null,{"$f":"+F9+Drying!$D$4","v":1800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1584},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":900},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":900},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":30},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":30},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":302},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":240},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":15.1},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":12},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y10/Tableau1[[#This Row],[2.Tons dried paddy]]","v":18.360750360750362},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1402.425},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":16260},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":2571.4285714285716},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":13500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":33733.853571428568},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":39.657375090187585},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P14","v":42.140781124405841},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":158.62950036075034},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q14","v":168.56312449762336},null,null,null,null,null,null,"Capacity (T)","Price (US$)"]
["Operation parameters",null,null,null,null,{"$f":"+F10+Drying!$D$4","v":2000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1760},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1000},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1000},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":33.333333333333336},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":33.333333333333336},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":335.5555555555556},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":266.66666666666669},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":16.8},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":13.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y11/Tableau1[[#This Row],[2.Tons dried paddy]]","v":16.524675324675325},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1558.25},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":18066.666666666668},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":2857.1428571428573},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":15000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":37482.059523809527},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":37.821300054112555},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P15","v":40.304706088330811},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":151.28520021645022},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q15","v":161.21882435332324},null,null,null,null,null,null,"15 T",45000]
[null,null,null,null,null,{"$f":"+F11+Drying!$D$4","v":2200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":1936},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1100},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1100},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":36.666666666666664},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":36.666666666666664},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":369.11111111111109},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":293.33333333333331},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":18.5},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":14.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":2},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":15000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":5683.4285714285716},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":29083.428571428572},{"$f":"Y12/Tableau1[[#This Row],[2.Tons dried paddy]]","v":15.022432113341205},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1714.0749999999994},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":19873.333333333328},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":3142.8571428571427},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":16500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":41230.265476190471},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":36.31905684277843},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P16","v":38.802462876996685},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":145.27622737111372},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q16","v":155.20985150798674},null,null,null,null,null,null,"30 T",89500]
["Loan amortization",null,null,null,null,{"$f":"+F12+Drying!$D$4","v":2400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2112},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1200},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1200},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":40},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":40},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":402.66666666666669},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":320},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":20.200000000000003},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":16},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y13/Tableau1[[#This Row],[2.Tons dried paddy]]","v":18.66720779220779},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":1869.9},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":21680.000000000004},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":3428.5714285714284},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":18000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":44978.471428571429},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":39.963832521645017},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P17","v":42.447238555863272},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":159.85533008658007},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q17","v":169.78895422345309},null,null,null,null,null,null,"60 T",157000]
[null,null,null,null,null,{"$f":"+F13+Drying!$D$4","v":2600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2288},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1300},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1300},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":43.333333333333336},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":43.333333333333336},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":436.22222222222229},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":346.66666666666669},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":21.900000000000002},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":17.400000000000002},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y14/Tableau1[[#This Row],[2.Tons dried paddy]]","v":17.231268731268731},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2025.7249999999999},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":23486.666666666668},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":3714.2857142857147},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":19500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":48726.67738095238},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":38.527893460705961},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P18","v":41.011299494924216},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":154.11157384282384},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q18","v":164.04519797969687},null,null,null,null,null,null,"90 T",320000]
["Drying table",null,null,null,null,{"$f":"+F14+Drying!$D$4","v":2800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2464},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1400},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1400},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":46.666666666666664},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":46.666666666666664},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":469.77777777777771},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":373.33333333333331},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":23.5},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":18.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y15/Tableau1[[#This Row],[2.Tons dried paddy]]","v":16.000463821892392},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2181.5499999999997},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":25293.333333333332},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":4000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":21000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":52474.883333333331},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":37.297088551329622},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P19","v":39.780494585547878},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":149.18835420531849},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q19","v":159.12197834219151},null,null,null,null,null,null,"120 T",450000]
[null,null,null,null,null,{"$f":"+F15+Drying!$D$4","v":3000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2640},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1500},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1500},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":50},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":50},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":503.33333333333331},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":400},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":25.200000000000003},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":20},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y16/Tableau1[[#This Row],[2.Tons dried paddy]]","v":14.933766233766233},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2337.3749999999995},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":27099.999999999996},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":4285.7142857142853},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":22500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":56223.089285714283},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":36.230390963203462},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P20","v":38.713796997421717},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":144.92156385281385},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q20","v":154.85518798968687}]
["Storage table",null,null,null,null,{"$f":"+F16+Drying!$D$4","v":3200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2816},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1600},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1600},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":53.333333333333336},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":53.333333333333336},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":536.88888888888891},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":426.66666666666669},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":26.900000000000002},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":21.400000000000002},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y17/Tableau1[[#This Row],[2.Tons dried paddy]]","v":14.000405844155843},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2493.2000000000003},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":28906.666666666672},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":4571.4285714285716},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":24000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":59971.295238095241},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":35.297030573593076},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P21","v":37.780436607811332},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":141.18812229437231},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q21","v":151.12174643124533},null,null,null,null,null,null,"Lifespan: 4 to 8 years"]
[null,null,null,null,null,{"$f":"+F17+Drying!$D$4","v":3400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":2992},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1700},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1700},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":56.666666666666664},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":56.666666666666664},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":570.44444444444446},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":453.33333333333331},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":28.6},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":22.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":3},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":22500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":8525.1428571428569},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":39425.142857142855},{"$f":"Y18/Tableau1[[#This Row],[2.Tons dried paddy]]","v":13.1768525592055},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2649.0250000000001},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":30713.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":4857.1428571428569},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":25500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":63719.501190476192},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.473477288642727},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P22","v":36.956883322860982},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":137.89390915457091},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q22","v":147.82753329144393},null,null,null,null,null,null,"Drying speed: 0.8% per hour"]
["Summary",null,null,null,null,{"$f":"+F18+Drying!$D$4","v":3600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":3168},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1800},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1800},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":60},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":60},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":604},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":480},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":30.2},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":24},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y19/Tableau1[[#This Row],[2.Tons dried paddy]]","v":15.70923520923521},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2804.85},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":32520},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":5142.8571428571431},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":27000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":67467.707142857136},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":37.005859938672437},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P23","v":39.489265972890692},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":148.02343975468975},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q23","v":157.95706389156277}]
[null,null,null,null,null,{"$f":"+F19+Drying!$D$4","v":3800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":3344},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":1900},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":1900},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":63.333333333333336},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":63.333333333333336},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":637.55555555555554},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":506.66666666666669},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":31.900000000000002},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":25.400000000000002},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y20/Tableau1[[#This Row],[2.Tons dried paddy]]","v":14.882433356117568},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":2960.6749999999997},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":34326.666666666664},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":5428.5714285714294},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":28500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":71215.913095238095},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":36.1790580855548},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P24","v":38.662464119773055},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":144.7162323422192},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q24","v":154.64985647909222},null,null,null,null,null,null,"Yamamoto Coltd (4 years warranty)"]
["Sensitivity analysis",null,null,null,null,{"$f":"+F20+Drying!$D$4","v":4000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":3520},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2000},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2000},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":66.666666666666671},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":66.666666666666671},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":671.1111111111112},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":533.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":33.6},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":26.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y21/Tableau1[[#This Row],[2.Tons dried paddy]]","v":14.138311688311688},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3116.5},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":36133.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":5714.2857142857147},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":30000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":74964.119047619053},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":35.434936417748915},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P25","v":37.91834245196717},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":141.73974567099566},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q25","v":151.67336980786868}]
[null,null,null,null,null,{"$f":"+F21+Drying!$D$4","v":4200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":3696},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2100},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2100},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":70},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":70},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":704.66666666666663},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":560},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":35.300000000000004},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":28},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y22/Tableau1[[#This Row],[2.Tons dried paddy]]","v":13.465058750773037},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3272.3249999999989},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":37939.999999999993},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":6000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":31500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":78712.324999999983},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437223},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.761683480210259},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P26","v":37.245089514428514},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":139.04673392084104},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q26","v":148.98035805771406},null,null,null,null,null,null,"Capacity (T)","Price (US$)"]
[null,null,null,null,null,{"$f":"+F22+Drying!$D$4","v":4400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":3872},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2200},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2200},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":73.333333333333329},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":73.333333333333329},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":738.22222222222217},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":586.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":37},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":29.400000000000002},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y23/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.853010625737898},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3428.1499999999987},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":39746.666666666657},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":6285.7142857142853},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":33000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":82460.530952380941},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.149635355175121},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P27","v":36.633041389393377},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":136.59854142070049},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q27","v":146.53216555757351},null,null,null,null,null,null,"8 T",25000]
[null,null,null,null,null,{"$f":"+F23+Drying!$D$4","v":4600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4048},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2300},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2300},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":76.666666666666671},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":76.666666666666671},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":771.77777777777783},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":613.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":38.6},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":30.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":4},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":30000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":11366.857142857143},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":49766.857142857145},{"$f":"Y24/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.294184076792773},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3583.9750000000004},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":41553.333333333343},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":6571.4285714285706},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":34500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":86208.736904761914},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.590808806230001},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P28","v":36.074214840448256},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":134.36323522492},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q28","v":144.29685936179303},null,null,null,null,null,null,"10 T"]
[null,null,null,null,null,{"$f":"+F24+Drying!$D$4","v":4800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4224},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2400},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2400},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":80},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":80},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":805.33333333333337},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":640},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":40.300000000000004},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":32},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y25/Tableau1[[#This Row],[2.Tons dried paddy]]","v":14.230248917748918},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3739.8},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":43360.000000000007},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":6857.1428571428569},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":36000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":89956.942857142858},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":35.52687364718615},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P29","v":38.010279681404405},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":142.1074945887446},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q29","v":152.04111872561762},null,null,null,null,null,null,"12 T"]
[null,null,null,null,null,{"$f":"+F25+Drying!$D$4","v":5000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4400},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2500},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2500},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":83.333333333333329},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":83.333333333333329},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":838.8888888888888},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":666.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":42},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":33.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y26/Tableau1[[#This Row],[2.Tons dried paddy]]","v":13.66103896103896},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":3895.6249999999995},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":45166.666666666664},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":7142.8571428571431},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":37500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":93705.148809523816},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.957663690476188},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P30","v":37.441069724694444},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":139.83065476190475},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q30","v":149.76427889877777},null,null,null,null,null,null,"22 T"]
[null,null,null,null,null,{"$f":"+F26+Drying!$D$4","v":5200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4576},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2600},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2600},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":86.666666666666671},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":86.666666666666671},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":872.44444444444457},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":693.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":43.7},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":34.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y27/Tableau1[[#This Row],[2.Tons dried paddy]]","v":13.135614385614385},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4051.45},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":46973.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":7428.5714285714294},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":39000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":97453.35476190476},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.432239115051615},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P31","v":36.915645149269878},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":137.72895646020646},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q31","v":147.66258059707951},null,null,null,null,null,null,"30 T",60000]
[null,null,null,null,null,{"$f":"+F27+Drying!$D$4","v":5400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4752},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2700},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2700},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":90},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":90},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":906},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":720},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":45.3},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":36},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y28/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.649110149110149},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4207.2749999999996},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":48780},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":7714.2857142857147},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":40500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":101201.56071428572},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.945734878547377},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P32","v":36.429140912765632},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":135.78293951418951},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q32","v":145.71656365106253},null,null,null,null,null,null,"Lifespan: 6 years or more"]
[null,null,null,null,null,{"$f":"+F28+Drying!$D$4","v":5600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":4928},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2800},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2800},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":93.333333333333329},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":93.333333333333329},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":939.55555555555543},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":746.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":47},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":37.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y29/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.197356215213357},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4363.0999999999995},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":50586.666666666664},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":8000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":42000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":104949.76666666666},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.493980944650588},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P33","v":35.977386978868843},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":133.97592377860235},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q33","v":143.90954791547537},null,null,null,null,null,null,"Drying speed: 1.2% per hour (it takes 16 hour to dry)"]
[null,null,null,null,null,{"$f":"+F29+Drying!$D$4","v":5800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5104},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":2900},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":2900},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":96.666666666666671},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":96.666666666666671},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":973.1111111111112},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":773.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":48.7},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":38.700000000000003},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":5},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":37500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":14208.571428571429},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":60108.571428571428},{"$f":"Y30/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.776757725033587},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4518.9250000000002},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":52393.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":8285.7142857142862},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":43500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":108697.97261904762},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.073382454470817},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P34","v":35.556788488689072},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":132.29352981788327},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q34","v":142.22715395475629}]
[null,null,null,null,null,{"$f":"+F30+Drying!$D$4","v":6000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5280},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3000},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3000},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":100},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":100},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1006.6666666666666},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":800},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":50.4},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":40},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y31/Tableau1[[#This Row],[2.Tons dried paddy]]","v":13.342857142857142},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4674.7499999999991},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":54199.999999999993},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":8571.4285714285706},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":45000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":112446.17857142857},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.639481872294368},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P35","v":37.122887906512624},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":138.55792748917747},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q35","v":148.49155162605049}]
[null,null,null,null,null,{"$f":"+F31+Drying!$D$4","v":6200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5456},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3100},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3100},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":103.33333333333333},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":103.33333333333333},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1040.2222222222222},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":826.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":52.1},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":41.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y32/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.912442396313363},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4830.5749999999989},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":56006.666666666657},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":8857.1428571428569},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":46500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":116194.38452380951},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.209067125750593},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P36","v":36.692473159968849},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":136.83626850300237},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q36","v":146.76989263987539}]
[null,null,null,null,null,{"$f":"+F32+Drying!$D$4","v":6400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5632},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3200},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3200},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":106.66666666666667},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":106.66666666666667},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1073.7777777777778},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":853.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":53.7},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":42.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y33/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.508928571428571},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":4986.4000000000005},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":57813.333333333343},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":9142.8571428571431},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":48000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":119942.59047619048},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.805553300865803},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P37","v":36.288959335084058},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":135.22221320346321},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q37","v":145.15583734033623}]
[null,null,null,null,null,{"$f":"+F33+Drying!$D$4","v":6600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5808},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3300},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3300},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":110},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":110},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1107.3333333333333},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":880},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":55.4},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":44},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y34/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.129870129870129},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5142.2249999999995},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":59620},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":9428.5714285714294},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":49500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":123690.79642857143},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.426494859307361},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P38","v":35.909900893525617},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":133.70597943722944},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q38","v":143.63960357410247}]
[null,null,null,null,null,{"$f":"+F34+Drying!$D$4","v":6800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":5984},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3400},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3400},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":113.33333333333333},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":113.33333333333333},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1140.8888888888889},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":906.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":57.1},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":45.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y35/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.773109243697478},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5298.05},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":61426.666666666672},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":9714.2857142857138},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":51000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":127439.00238095238},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.06973397313471},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P39","v":35.553140007352965},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":132.27893589253884},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q39","v":142.21256002941186}]
[null,null,null,null,null,{"$f":"+F35+Drying!$D$4","v":7000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":6160},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3500},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3500},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":116.66666666666667},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":116.66666666666667},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1174.4444444444446},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":933.33333333333337},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":58.800000000000004},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":46.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":6},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":45000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":17050.285714285714},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":70450.28571428571},{"$f":"Y36/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.43673469387755},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5453.875},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":63233.333333333336},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":10000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":52500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":131187.20833333334},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":32.733359423314781},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P40","v":35.216765457533036},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":130.93343769325912},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q40","v":140.86706183013214}]
[null,null,null,null,null,{"$f":"+F36+Drying!$D$4","v":7200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":6336},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3600},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3600},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":120},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":120},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1208},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":960},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":60.4},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":48},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y37/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.751262626262626},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5609.7},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":65040},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":10285.714285714286},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":54000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":134935.41428571427},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":34.047887355699856},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P41","v":36.531293389918112},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":136.19154942279943},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q41","v":146.12517355967245}]
[null,null,null,null,null,{"$f":"+F37+Drying!$D$4","v":7400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":6512},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3700},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3700},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":123.33333333333333},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":123.33333333333333},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1241.5555555555554},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":986.66666666666663},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":62.1},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":49.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y38/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.406633906633907},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5765.5249999999996},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":66846.666666666672},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":10571.428571428571},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":55500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":138683.62023809523},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.703258636071133},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P42","v":36.186664670289389},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":134.81303454428453},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q42","v":144.74665868115756}]
[null,null,null,null,null,{"$f":"+F38+Drying!$D$4","v":7600},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":6688},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3800},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3800},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":126.66666666666667},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":126.66666666666667},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1275.1111111111111},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":1013.3333333333334},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":63.800000000000004},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":50.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y39/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.080143540669857},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":5921.3499999999995},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":68653.333333333328},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":10857.142857142859},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":57000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":142431.82619047619},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.376768270107085},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P43","v":35.860174304325341},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":133.50707308042834},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q43","v":143.44069721730136}]
[null,null,null,null,null,{"$f":"+F39+Drying!$D$4","v":7800},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":6864},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":3900},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":3900},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":130},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":130},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1308.6666666666667},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":1040},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":65.5},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":52},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y40/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.770396270396271},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":6077.1750000000011},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":70460.000000000015},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":11142.857142857141},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":58500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":146180.03214285715},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.067020999833503},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P44","v":35.550427034051765},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":132.26808399933401},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q44","v":142.20170813620706}]
[null,null,null,null,null,{"$f":"+F40+Drying!$D$4","v":8000},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":7040},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":4000},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":4000},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":133.33333333333334},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":133.33333333333334},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1342.2222222222224},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":1066.6666666666667},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":67.199999999999989},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":53.4},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y41/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.476136363636364},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":6233},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":72266.666666666672},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":11428.571428571429},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":60000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":149928.23809523811},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.29662472943723},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":32.772761093073598},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P45","v":35.256167127291853},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":131.09104437229439},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q45","v":141.02466850916741}]
[null,null,null,null,null,{"$f":"+F41+Drying!$D$4","v":8200},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":7216},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":4100},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":4100},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":136.66666666666666},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":136.66666666666666},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1375.7777777777776},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":1093.3333333333333},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":68.8},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":54.7},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":7},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":52500},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":19892},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":80792},{"$f":"Y42/Tableau1[[#This Row],[2.Tons dried paddy]]","v":11.196230598669622},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":6388.8249999999989},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":74073.333333333328},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":11714.285714285714},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":61500},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":153676.44404761904},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437227},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":32.492855328106849},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P46","v":34.976261362325104},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":129.9714213124274},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q46","v":139.90504544930042}]
[null,null,null,null,null,{"$f":"+F42+Drying!$D$4","v":8400},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]*(1-Parameters!$E$28)","v":7392},{"$f":"SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$I$5:$I$12)","v":900},{"$f":"IF($A$1=1,SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$K$5:$K$12),SUMPRODUCT('Rice production'!$E$19:$E$26,'Rice production'!$N$19:$N$26))","v":1225},{"$f":"+Tableau1[[#This Row],[4.Price dried paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12,'Rice production'!$L$5:$L$12)-Tableau1[[#This Row],[3. price wet paddy]]","v":178},{"$f":"+Tableau1[[#This Row],[5.Riel Margin per kilo]]/4000*1000","v":44.5},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"photo-sensitive\"))","v":4200},{"$f":"Tableau1[[#This Row],[1.Tons wet paddy]]*SUMPRODUCT('Rice production'!$E$5:$E$12*('Rice production'!$C$5:$C$12=\"non photo-sensitive\"))","v":4200},{"$f":"(Tableau1[[#This Row],[7.Nb of tons photo sensitive]]/Parameters!$E$3)","v":140},{"$f":"Tableau1[[#This Row],[8.Nb of tons non-photo-sensitive]]/Parameters!$E$3","v":140},{"$f":"Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$28/Parameters!$E$29)+Tableau1[[#This Row],[9. Nb of loading photosensitive]]*(Parameters!$E$31+Parameters!$E$32)/60","v":1409.3333333333333},{"$f":"Tableau1[[#This Row],[10. Nb of loading non- photosensitive]]*(Parameters!$E$28/Parameters!$E$29)","v":1120},{"$f":"ROUNDUP(+Tableau1[[#This Row],[11. Hours needed for photosensitive]]/Parameters!$E$30,1)","v":70.5},{"$f":"ROUNDUP(+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]]/Parameters!$E$30,1)","v":56},{"$f":"IFERROR(INT(MAX(Tableau1[[#This Row],[13.Days needed for photosensitive]],Tableau1[[#This Row],[14.Days needed (for non-photosensitive)]])/($D$1*'Rice production'!$H$13)),0)+1","v":8},{"$f":"Parameters!$E$7*Tableau1[[#This Row],[15. nb of dryer]]","v":60000},{"$f":"Parameters!$E$12","v":1200},{"$f":"+Total_Intérêts/'Loan Dry'!$G$3*Tableau1[[#This Row],[15. nb of dryer]]","v":22733.714285714286},{"$f":"SUMPRODUCT(Parameters!$E$40:$E$43,Parameters!$G$40:$G$43)","v":7200},{"$f":"SUM(Tableau1[[#This Row],[16. Dep dryer]:[19. Labour]])","v":91133.71428571429},{"$f":"Y43/Tableau1[[#This Row],[2.Tons dried paddy]]","v":12.328695114409401},{"$f":"+(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$25*Parameters!$E$34","v":6544.6499999999978},{"$f":"Parameters!$E$35*(Tableau1[[#This Row],[11. Hours needed for photosensitive]]+Tableau1[[#This Row],[12. Hours needed for non-photosensitive]])*Parameters!$E$36/4000","v":75879.999999999985},{"$f":"+Tableau1[[#This Row],[1.Tons wet paddy]]/Parameters!$E$46*Parameters!$E$45","v":12000},{"$f":"IF($A$1=1,0,(Tableau1[[#This Row],[3. price wet paddy]]*Tableau1[[#This Row],[1.Tons wet paddy]]*Parameters!$E$22/12*$D$9))*1000/4000","v":63000},{"$f":"+SUM(Tableau1[[#This Row],[22. Electricity costs]:[25.Seasonal loan interests]])","v":157424.64999999997},{"$f":"+Tableau1[[#This Row],[26. Total variable costs]]/Tableau1[[#This Row],[2.Tons dried paddy]]","v":21.296624729437223},{"$f":"+Tableau1[[#This Row],[27. Total variable cost/tons]]+Tableau1[[#This Row],[21. Fixed costs per ton (USD)]]","v":33.625319843846626},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]+Storage!P47","v":36.108725878064881},{"$f":"+Tableau1[[#This Row],[28. Total dry costs per ton]]/1000*4000","v":134.5012793753865},{"$f":"+Tableau1[[#This Row],[30. total dry  per kilo in riel]]+Storage!Q47","v":144.43490351225952}]

{"sheet":"Storage","index":9,"n_rows":47,"n_cols":17,"rows_kept":47,"cut":false,"hidden":false,"merged":[[5,2,8,2],[12,2,12,4]]}
[2]
["Back to menu",null,"Cost of m2",100,"USD/m2","H34"]
[null,null,"Useful storage capacity",0.65,"%","H35"]
["Go to",null,"Tons by m3",0.6,"Tons","H36"]
["User Guide",null,null,"For  x m2 -->","Maximum heigh",null,null,"Tons","Volume of storage needed","Heigh","m2 needed","Cost in dollars","Depreciation yearly cost","annual Interest costs","Total costs","Cost per tons","Cost in riel per kilo"]
[null,null,"Heigh",200,3,"H37",null,{"$f":"+Drying!F2","v":200},{"$f":"+H6/$D$4/$D$3","v":512.82051282051282},{"$f":"IF(H6<=$D$6,$E$6,IF(AND(H6>$D$6,H6<=$D$7),$E$7,IF(AND(H6>$D$7,H6<=$D$8),$E$8,$E$9)))","v":3},{"$f":"+I6/J6","v":170.94017094017093},{"$f":"+K6*$D$2","v":17094.017094017094},{"$f":"+L6/$D$10","v":854.70085470085473},{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":469.78236354888287},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":1324.4832182497375},{"$f":"+Tableau2[[#This Row],[Total costs]]/H6","v":6.622416091248688},{"$f":"+P6/1000*4000","v":26.489664364994752}]
["Investment",null,null,500,4,null,null,{"$f":"+Drying!F3","v":400},{"$f":"+H7/$D$4/$D$3","v":1025.6410256410256},4,{"$f":"+I7/J7","v":256.41025641025641},{"$f":"+K7*$D$2","v":25641.025641025641},1282.051282051282,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":704.67354532332467},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":1986.7248273746068},{"$f":"+Tableau2[[#This Row],[Total costs]]/H7","v":4.9668120684365169},{"$f":"+P7/1000*4000","v":19.867248273746068}]
[null,null,null,750,7,null,null,{"$f":"+Drying!F4","v":600},1538.4615384615383,7,219.78021978021977,21978.021978021978,1098.901098901099,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":604.00589599142074},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":1702.9069948925198},{"$f":"+Tableau2[[#This Row],[Total costs]]/H8","v":2.8381783248208663},11.352713299283465]
["Rice information",null,null,1500,8,null,null,{"$f":"+Drying!F5","v":800},2051.2820512820513,8,256.41025641025641,25641.025641025641,1282.051282051282,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":704.67354532332467},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":1986.7248273746068},{"$f":"+Tableau2[[#This Row],[Total costs]]/H9","v":2.4834060342182585},9.9336241368730338]
[null,null,"Life-time of warehouse",20,null,"H38",null,{"$f":"+Drying!F6","v":1000},2564.102564102564,8,320.5128205128205,32051.282051282051,1602.5641025641025,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":880.84193165415559},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":2483.4060342182584},{"$f":"+Tableau2[[#This Row],[Total costs]]/H10","v":2.4834060342182585},9.9336241368730338]
["Operation parameters",null,null,null,null,null,null,{"$f":"+Drying!F7","v":1200},3076.9230769230767,8,384.61538461538458,38461.538461538461,1923.0769230769231,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1057.0103179849866},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":2980.0872410619095},{"$f":"+Tableau2[[#This Row],[Total costs]]/H11","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F8","v":1400},3589.7435897435898,8,448.71794871794873,44871.794871794875,2243.5897435897436,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1233.1787043158183},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":3476.768447905562},{"$f":"+Tableau2[[#This Row],[Total costs]]/H12","v":2.4834060342182585},9.9336241368730338]
["Loan amortization",null,"For storage warehouse",null,null,null,null,{"$f":"+Drying!F9","v":1600},4102.5641025641025,8,512.82051282051282,51282.051282051281,2564.102564102564,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1409.3470906466493},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":3973.4496547492136},{"$f":"+Tableau2[[#This Row],[Total costs]]/H13","v":2.4834060342182585},9.9336241368730338]
[null,null,"Autofinancing or grant",{"$f":"1-D15","v":0.5},"%",null,null,{"$f":"+Drying!F10","v":1800},4615.3846153846152,8,576.92307692307691,57692.307692307688,2884.6153846153843,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1585.5154769774804},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":4470.1308615928647},{"$f":"+Tableau2[[#This Row],[Total costs]]/H14","v":2.483406034218258},9.933624136873032]
["Drying table",null,"Loan",0.5,"%","H39",null,{"$f":"+Drying!F11","v":2000},5128.2051282051279,8,641.02564102564099,64102.564102564102,3205.1282051282051,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1761.6838633083112},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":4966.8120684365167},{"$f":"+Tableau2[[#This Row],[Total costs]]/H15","v":2.4834060342182585},9.9336241368730338]
[null,null,"Yearly rate",0.1,"%/Year","H40",null,{"$f":"+Drying!F12","v":2200},5641.0256410256416,8,705.1282051282052,70512.820512820515,3525.6410256410259,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":1937.8522496391422},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":5463.4932752801678},{"$f":"+Tableau2[[#This Row],[Total costs]]/H16","v":2.483406034218258},9.933624136873032]
["Storage table",null,"Duration (years)",5,"years","H41",null,{"$f":"+Drying!F13","v":2400},6153.8461538461534,8,769.23076923076917,76923.076923076922,3846.1538461538462,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2114.0206359699732},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":5960.174482123819},{"$f":"+Tableau2[[#This Row],[Total costs]]/H17","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F14","v":2600},6666.666666666667,8,833.33333333333337,83333.333333333343,4166.666666666667,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2290.1890223008058},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":6456.8556889674728},{"$f":"+Tableau2[[#This Row],[Total costs]]/H18","v":2.4834060342182589},9.9336241368730356]
["Summary",null,null,null,null,null,null,{"$f":"+Drying!F15","v":2800},7179.4871794871797,8,897.43589743589746,89743.58974358975,4487.1794871794873,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2466.3574086316366},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":6953.5368958111239},{"$f":"+Tableau2[[#This Row],[Total costs]]/H19","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F16","v":3000},7692.3076923076924,8,961.53846153846155,96153.846153846156,4807.6923076923076,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2642.5257949624661},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":7450.2181026547732},{"$f":"+Tableau2[[#This Row],[Total costs]]/H20","v":2.4834060342182576},9.9336241368730303]
["Sensitivity analysis",null,null,null,null,null,null,{"$f":"+Drying!F17","v":3200},8205.1282051282051,8,1025.6410256410256,102564.10256410256,5128.2051282051279,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2818.6941812932987},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":7946.8993094984271},{"$f":"+Tableau2[[#This Row],[Total costs]]/H21","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F18","v":3400},8717.9487179487187,8,1089.7435897435898,108974.35897435898,5448.7179487179492,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":2994.8625676241295},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":8443.5805163420791},{"$f":"+Tableau2[[#This Row],[Total costs]]/H22","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F19","v":3600},9230.7692307692305,8,1153.8461538461538,115384.61538461538,5769.2307692307686,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":3171.0309539549608},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":8940.2617231857294},{"$f":"+Tableau2[[#This Row],[Total costs]]/H23","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F20","v":3800},9743.5897435897441,8,1217.948717948718,121794.8717948718,6089.7435897435898,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":3347.1993402857915},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":9436.9429300293814},{"$f":"+Tableau2[[#This Row],[Total costs]]/H24","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F21","v":4000},10256.410256410256,8,1282.051282051282,128205.1282051282,6410.2564102564102,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":3523.3677266166223},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":9933.6241368730334},{"$f":"+Tableau2[[#This Row],[Total costs]]/H25","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F22","v":4200},10769.23076923077,8,1346.1538461538462,134615.38461538462,6730.7692307692314,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":3699.5361129474536},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":10430.305343716685},{"$f":"+Tableau2[[#This Row],[Total costs]]/H26","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F23","v":4400},11282.051282051283,8,1410.2564102564104,141025.64102564103,7051.2820512820517,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":3875.7044992782844},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":10926.986550560336},{"$f":"+Tableau2[[#This Row],[Total costs]]/H27","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F24","v":4600},11794.871794871795,8,1474.3589743589744,147435.89743589744,7371.7948717948721,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4051.8728856091157},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":11423.667757403988},{"$f":"+Tableau2[[#This Row],[Total costs]]/H28","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F25","v":4800},12307.692307692307,8,1538.4615384615383,153846.15384615384,7692.3076923076924,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4228.0412719399465},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":11920.348964247638},{"$f":"+Tableau2[[#This Row],[Total costs]]/H29","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F26","v":5000},12820.51282051282,8,1602.5641025641025,160256.41025641025,8012.8205128205127,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4404.2096582707745},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":12417.030171091286},{"$f":"+Tableau2[[#This Row],[Total costs]]/H30","v":2.4834060342182571},9.9336241368730285]
[null,null,4000,null,null,null,null,{"$f":"+Drying!F27","v":5200},13333.333333333334,8,1666.6666666666667,166666.66666666669,8333.3333333333339,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4580.3780446016117},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":12913.711377934946},{"$f":"+Tableau2[[#This Row],[Total costs]]/H31","v":2.4834060342182589},9.9336241368730356]
[null,null,{"$f":"+C31/0.08","v":50000},null,null,null,null,{"$f":"+Drying!F28","v":5400},13846.153846153846,8,1730.7692307692307,173076.92307692306,8653.8461538461524,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4756.5464309324398},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":13410.392584778592},{"$f":"+Tableau2[[#This Row],[Total costs]]/H32","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F29","v":5600},14358.974358974359,8,1794.8717948717949,179487.1794871795,8974.3589743589746,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":4932.7148172632733},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":13907.073791622248},{"$f":"+Tableau2[[#This Row],[Total costs]]/H33","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F30","v":5800},14871.794871794873,8,1858.9743589743591,185897.43589743591,9294.8717948717949,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5108.8832035941041},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":14403.754998465898},{"$f":"+Tableau2[[#This Row],[Total costs]]/H34","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F31","v":6000},15384.615384615385,8,1923.0769230769231,192307.69230769231,9615.3846153846152,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5285.0515899249322},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":14900.436205309546},{"$f":"+Tableau2[[#This Row],[Total costs]]/H35","v":2.4834060342182576},9.9336241368730303]
[null,null,null,null,null,null,null,{"$f":"+Drying!F32","v":6200},15897.435897435898,8,1987.1794871794873,198717.94871794872,9935.8974358974356,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5461.2199762557666},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":15397.117412153202},{"$f":"+Tableau2[[#This Row],[Total costs]]/H36","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F33","v":6400},16410.25641025641,8,2051.2820512820513,205128.20512820513,10256.410256410256,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5637.3883625865974},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":15893.798618996854},{"$f":"+Tableau2[[#This Row],[Total costs]]/H37","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F34","v":6600},16923.076923076922,8,2115.3846153846152,211538.46153846153,10576.923076923076,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5813.5567489174282},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":16390.479825840506},{"$f":"+Tableau2[[#This Row],[Total costs]]/H38","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F35","v":6800},17435.897435897437,8,2179.4871794871797,217948.71794871797,10897.435897435898,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":5989.725135248259},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":16887.161032684158},{"$f":"+Tableau2[[#This Row],[Total costs]]/H39","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F36","v":7000},17948.717948717949,8,2243.5897435897436,224358.97435897437,11217.948717948719,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":6165.8935215790898},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":17383.84223952781},{"$f":"+Tableau2[[#This Row],[Total costs]]/H40","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F37","v":7200},18461.538461538461,8,2307.6923076923076,230769.23076923075,11538.461538461537,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":6342.0619079099215},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":17880.523446371459},{"$f":"+Tableau2[[#This Row],[Total costs]]/H41","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F38","v":7400},18974.358974358976,8,2371.7948717948721,237179.48717948722,11858.974358974361,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":6518.2302942407523},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":18377.204653215114},{"$f":"+Tableau2[[#This Row],[Total costs]]/H42","v":2.4834060342182589},9.9336241368730356]
[null,null,null,null,null,null,null,{"$f":"+Drying!F39","v":7600},19487.179487179488,8,2435.897435897436,243589.74358974359,12179.48717948718,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":6694.3986805715831},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":18873.885860058763},{"$f":"+Tableau2[[#This Row],[Total costs]]/H43","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F40","v":7800},20000,8,2500,250000,12500,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":6870.5670669024166},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":19370.567066902418},{"$f":"+Tableau2[[#This Row],[Total costs]]/H44","v":2.4834060342182589},9.9336241368730356]
[null,null,null,null,null,null,null,{"$f":"+Drying!F41","v":8000},20512.820512820512,8,2564.102564102564,256410.25641025641,12820.51282051282,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":7046.7354532332447},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":19867.248273746067},{"$f":"+Tableau2[[#This Row],[Total costs]]/H45","v":2.4834060342182585},9.9336241368730338]
[null,null,null,null,null,null,null,{"$f":"+Drying!F42","v":8200},21025.641025641027,8,2628.2051282051284,262820.51282051281,13141.025641025641,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":7222.9038395640728},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":20363.929480589715},{"$f":"+Tableau2[[#This Row],[Total costs]]/H46","v":2.483406034218258},9.933624136873032]
[null,null,null,null,null,null,null,{"$f":"+Drying!F43","v":8400},21538.461538461539,8,2692.3076923076924,269230.76923076925,13461.538461538463,{"$f":"IFERROR(-(CUMIPMT(int_rate_stor/12,loan_dur_stor*12,Tableau2[[#This Row],[Cost in dollars]]*loanD_stor,1,loan_dur_stor*12,0))/loan_dur_stor,0)","v":7399.0722258949072},{"$f":"+Tableau2[[#This Row],[annual Interest costs]]+Tableau2[[#This Row],[Depreciation yearly cost]]","v":20860.610687433371},{"$f":"+Tableau2[[#This Row],[Total costs]]/H47","v":2.4834060342182585},9.9336241368730338]

{"sheet":"Sensitivity","index":12,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[[4,4,4,13]]}
[2]
["Back to menu",null,"Choose quantity",2000,"H42"]
[null,null,"Choose variation",0.33,"H43"]
["Go to"]
["User Guide",null,null,null,{"$f":"\"Variation of \"&$D$3*100&\"% for each parameter\"","v":"Variation of 33% for each parameter"}]
[null,null,null,"Initial Data","Cost of machine","Time harvesting","Dry rate per hour","Life-time","Debt rate","Loan duration","Interest rate for invest","Electricity cost","interest rate for WCR(*)","cost of storage"]
["Investment",null,"Cost of machine",{"$f":"cost","v":60000},{"$f":"+D7*(1-$D$3)","v":40199.999999999993},{"$f":"+$D$7","v":60000},{"$f":"+$D$7","v":60000},60000,60000,60000,60000,60000,60000,60000]
[null,null,"Time harvesting",{"$f":"time_harv","v":10},{"$f":"+$D$8","v":10},{"$f":"+INT(D8*(1+$D$3))","v":13},{"$f":"+$D$8","v":10},{"$f":"+$D$8","v":10},10,10,10,10,10,10]
["Rice information",null,"Dry rate per hour",{"$f":"dryrate","v":1.4999999999999999E-2},{"$f":"+D9","v":1.4999999999999999E-2},{"$f":"+$D$9","v":1.4999999999999999E-2},{"$f":"+D9*(1+$D$3)","v":1.9949999999999999E-2},{"$f":"+$D$9","v":1.4999999999999999E-2},{"$f":"+$D$9","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Life-time",{"$f":"duration","v":8},{"$f":"+$D$10","v":8},{"$f":"+$D$10","v":8},8,{"$f":"+INT(D10*(1+$D$3))","v":10},8,8,8,8,8,8]
["Operation parameters",null,"Debt rate",{"$f":"LoanD","v":0.67},{"$f":"+$D$11","v":0.67},{"$f":"+$D$11","v":0.67},0.67,0.67,{"$f":"+IF($D$11*(1-$D$3)>=1,1,$D$11*(1-$D$3))","v":0.44889999999999997},0.67,0.67,0.67,0.67,0.67]
[null,null,"Loan duration",{"$f":"loan_dur","v":7},{"$f":"+$D$12","v":7},{"$f":"+$D$12","v":7},7,7,7,{"$f":"+D12*(1+$D$3)","v":9.31},7,7,7,7]
["Loan amortization",null,"Interest rate",{"$f":"int_rate","v":0.1},{"$f":"+$D$13","v":0.1},{"$f":"+$D$13","v":0.1},0.1,0.1,0.1,0.1,{"$f":"+D13*(1-$D$3)","v":6.699999999999999E-2},0.1,0.1,0.1]
[null,null,"Electricity cost",{"$f":"elec_cost","v":690},{"$f":"+$D$14","v":690},{"$f":"+$D$14","v":690},690,690,690,690,690,{"$f":"+D14*(1-$D$3)","v":462.29999999999995},690,690]
["Drying table",null,"interest rate for WCR(*)",{"$f":"seas_int_rate","v":0.1},{"$f":"+$D$15","v":0.1},{"$f":"+$D$15","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"+D15*(1-$D$3)","v":6.699999999999999E-2},0.1]
[null,null,"cost of storage (cost of m2)",{"$f":"stor_cost","v":100},100,{"$f":"+$D$16","v":100},100,100,100,100,100,100,100,{"$f":"+E16*(1-$D$3)","v":67}]
["Storage table",null,"(*) Working capital requirement"]
[]
["Summary",null,"Total dry and storage costs per ton in USD",{"$f":"VLOOKUP($D$2,Tableau1[#All],29,)","v":40.304706088330811},45.254714836977989,47.138481070744227,44.688538119616403,49.605364187627352,50.879714836977989,52.849344267697653,50.760883668146825,52.688893906093256,50.306392596718254,52.194931105426235]
[null,null,"total costs per kilo in riel",{"$f":"VLOOKUP($D$2,Tableau1[#All],31,)","v":161.21882435332324},181.01885934791196,188.55392428297691,178.75415247846561,198.42145675050941,203.51885934791196,211.39737707079061,203.0435346725873,210.75557562437302,201.22557038687302,208.77972442170494]
["Sensitivity analysis",null,null,"Variation",{"$f":"+E20/$D$20-1","v":0.12281465935513491},0.16955278044793776,0.10876724970225804,0.23075861361979522,0.26237652559657043,0.31124499833528918,0.25942820565172986,0.30726406466335621,0.24815182838619365,0.29500835438514539]

{"sheet":"Summary","index":13,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":false,"merged":[[26,10,29,10],[31,10,34,10],[13,12,14,12],[15,12,16,12]]}
[2]
["Back to menu",null,"Recall of parameters used",null,null,null,null,null,null,null,"Costs results"]
[]
["Go to",null,"Capacity  by dryer",{"$f":"+Parameters!E3","v":30},"Tons",null,null,null,null,null,"Choose Tons",3000,"H44"]
["User Guide",null,"Total dryer needed",{"$f":"VLOOKUP(L4,Tableau1[#All],15)","v":3},"Units"]
[null,null,"Total dryers costs",{"$f":"D5*Parameters!$E$5","v":180000},"USD",null,null,null,null,null,"Costs","USD per ton","Riel per kilo"]
["Investment",null,"Life-time",{"$f":"+Parameters!$E$6","v":8},"years",null,null,null,null,null,"Cost of drying",{"$f":"IFERROR(VLOOKUP($L$4,Tableau1[#All],28,FALSE),\"\")-IFERROR((VLOOKUP($L$4,Tableau1[#All],25,FALSE)/VLOOKUP($L$4,Tableau1[#All],1,FALSE)),\"\")","v":28.730390963203462},{"$f":"+Tableau3[[#This Row],[USD per ton]]*4","v":114.92156385281385}]
[null,null,"For drying",null,null,null,null,null,null,null,"Cost of storage",{"$f":"IFERROR(VLOOKUP($L$4,Tableau2[#All],9,FALSE),\"\")","v":2.4834060342182576},{"$f":"+Tableau3[[#This Row],[USD per ton]]*4","v":9.9336241368730303}]
["Rice information",null,"Loan part",{"$f":"+Storage!$D$15","v":0.5},"%",null,null,null,null,null,"Cost of WCR",{"$f":"IFERROR((VLOOKUP($L$4,Tableau1[#All],25,FALSE)/VLOOKUP($L$4,Tableau1[#All],1,FALSE)),\"\")","v":7.5},{"$f":"+Tableau3[[#This Row],[USD per ton]]*4","v":30}]
[null,null,"interest rate",{"$f":"+Storage!D16","v":0.1},"%/year",null,null,null,null,null,"Total costs",{"$f":"SUBTOTAL(109,L7:L9)","v":38.713796997421724},{"$f":"SUBTOTAL(109,M7:M9)","v":154.8551879896869}]
["Operation parameters",null,"duration of loan",{"$f":"+Storage!D17","v":5},"years"]
[null,null,"For storage"]
["Loan amortization",null,"Loan part",{"$f":"+loanD_stor","v":0.5},"%",null,null,null,null,null,"costs","USD per ton","Fixed/variable"]
[null,null,"interest rate",{"$f":"+int_rate_stor","v":0.1},"%/year",null,null,null,null,null,"fixed cost dry",{"$f":"IFERROR(VLOOKUP($L$4,Tableau1[#All],21,FALSE),\"\")","v":14.933766233766233},{"$f":"+L15+L14","v":17.41717226798449}]
["Drying table",null,"duration of loan",{"$f":"loan_dur_stor","v":5},"years",null,null,null,null,null,"fixed cost storage",{"$f":"IFERROR(VLOOKUP($L$4,Tableau2[#All],9,FALSE),\"\")","v":2.4834060342182576}]
[null,null,"For seasonnal loan",null,null,null,null,null,null,null,"variable costs",{"$f":"IFERROR(VLOOKUP($L$4,Tableau1[#All],27,FALSE),\"\")-L9","v":13.796624729437227},{"$f":"+L16+L17","v":21.296624729437227}]
["Storage table",null,"interest rate",{"$f":"+seas_int_rate","v":0.1},"%/year",null,"Time of selling",{"$f":"IF(Drying!$A$1=1,\"after harvesting\",\"after storage\")","v":"after storage"},null,null,"cost of WCR loan",{"$f":"+$L$9","v":7.5}]
[null,null,null,null,null,null,"If \"after storage\", how many month?",{"$f":"IF(Drying!$A$1=1,\"not applicable\",Drying!$D$9)","v":4},"months",null,"Total costs",{"$f":"SUM(L14:L17)","v":38.713796997421717},{"$f":"SUM(M14:M17)","v":38.713796997421717}]
["Summary"]
[null,null,"Harvesting duration",{"$f":"time_harv","v":10},"days"]
["Sensitivity analysis",null,"Moisture rate at harvest",{"$f":"+Parameters!E26","v":0.25},"%"]
[null,null,"Moisture rate after drying",{"$f":"+Parameters!E27","v":0.13},"%"]
[null,null,"Decrease points",{"$f":"+Parameters!E28","v":0.12},"%"]
[null,null,"Drying rate/hour",{"$f":"+Parameters!E29","v":1.4999999999999999E-2},"%",null,null,null,null,null,"Price sensitivity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"H45","Price dried paddy after storage","Price dried paddy after harvest","Commercial margin (in riel/kg)","Net margin (in Riel/kg)","Net Margin (in USD/tons)"]
[null,null,null,null,null,null,null,null,null,null,"less",-0.1,{"$f":"++INT($N$31*(1+$L$31+L27))","v":1121},{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},{"$f":"M27-N27","v":81},{"$f":"+O27-$M$10","v":-73.855187989686897},{"$f":"+P27/4","v":-18.463796997421724}]
[null,null,null,null,null,null,null,null,null,null,null,-0.05,1173,{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},{"$f":"M28-N28","v":133},{"$f":"+O28-$M$10","v":-21.855187989686897},{"$f":"+P28/4","v":-5.4637969974217242}]
[null,null,null,null,null,null,null,null,null,null,null,-0.02,1204,{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},164,9.1448120103131032,2.2862030025782758]
[null,null,null,null,null,null,null,null,null,null,null,-0.01,{"$f":"++INT($N$31*(1+$L$31+L30))","v":1214},{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},174,19.144812010313103,4.7862030025782758]
[null,null,null,null,null,null,null,null,null,null,"Margin",{"$f":"M31/N31-1","v":0.17788461538461542},{"$f":"IF(Drying!$A$1=1,'Rice production'!$K$13,INT(res_rice))","v":1225},{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},185,30.144812010313103,7.5362030025782758]
[null,null,null,null,null,null,null,null,null,null,"more",0.01,{"$f":"++INT($N$31*(1+$L$31+L32))","v":1235},{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},195,40.144812010313103,10.036203002578276]
[null,null,null,null,null,null,null,null,null,null,null,0.02,1245,{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},205,50.144812010313103,12.536203002578276]
[null,null,null,null,null,null,null,null,null,null,null,0.05,1277,{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},237,82.144812010313103,20.536203002578276]
[null,null,null,null,null,null,null,null,null,null,null,0.1,1329,{"$f":"IF(Drying!$A$1=1,'Rice production'!$M$13,INT('Rice production'!$K$13))","v":1040},289,134.1448120103131,33.536203002578276]