{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["GM-9doc4-Q7.1 Rentable RES","GM-9doc4-Q7.1 SMA RES","GM-9doc4-Q7.1 Rentable CII","GM-9doc4-Q7.1SMA CII"],"not_rendered":{"macros":1,"external_links":4,"defined_names":8886},"read":"whole","date_system":"1900"}

{"sheet":"GM-9doc4-Q7.1 Rentable RES","index":0,"n_rows":246,"n_cols":48,"rows_kept":246,"merged":[[76,9,76,10]]}
["Model to evaluate the profitability of projects - Version 2016-2017"]
["Rentable RES"]
[" ($)"]
[]
[null,"Results"]
[null,"IRR 40 years",null,null,{"$f":"$F$237","v":{"v":0.0830167766813612,"d":"8.30%"}}]
[null,"Break point (impact on rates)",null,null,{"$f":"F246","v":{"v":14.198297075752942,"d":"14.2 ans"}}]
[null,"Impact on rates",null,"Annual","Cumulative net present value."]
[null," 1 year",null,{"$f":"I$243","v":{"v":8731.9515856148,"d":"8,732"}},{"$f":"I$245","v":{"v":8294.026959001529,"d":"8,294"}}]
[null," 2 years",null,{"$f":"J$243","v":{"v":5825.577113176107,"d":"5,826"}},{"$f":"J$245","v":{"v":13549.928276843191,"d":"13,550"}}]
[null," 3 years",null,{"$f":"K$243","v":{"v":4310.3886053015995,"d":"4,310"}},{"$f":"K$245","v":{"v":17243.774373449713,"d":"17,244"}}]
[null," 4 years",null,{"$f":"L$243","v":{"v":2473.0678097348464,"d":"2,473"}},{"$f":"L$245","v":{"v":19256.81490304515,"d":"19,257"}}]
[null," 5 years",null,{"$f":"M$243","v":{"v":1496.2287748813033,"d":"1,496"}},{"$f":"M$245","v":{"v":20413.64244685018,"d":"20,414"}}]
[null," 10 years",null,{"$f":"R$243","v":{"v":-2185.157964787919,"d":"-2,185"}},{"$f":"R$245","v":{"v":18507.7560730068,"d":"18,508"}}]
[null," 15 years",null,{"$f":"W$243","v":{"v":-11436.41890488,"d":"-11,436"}},{"$f":"W$245","v":{"v":-4237.555273356124,"d":"-4,238"}}]
[null," 20 years",null,{"$f":"AB$243","v":{"v":-12465.07303568737,"d":"-12,465"}},{"$f":"AB$245","v":{"v":-28117.059109241636,"d":"-28,117"}}]
[null," 30 years",null,{"$f":"AL$243","v":{"v":-16193.55512077135,"d":"-16,194"}},{"$f":"AL$245","v":{"v":-69301.4079075269,"d":"-69,301"}}]
[null," 40 years",null,{"$f":"AV$243","v":{"v":-16963.991691636988,"d":"-16,964"}},{"$f":"AV$245","v":{"v":-96274.75332316192,"d":"-96,275"}}]
[]
["Section 1  -  Inputs",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["1.1","Clients  -  Volumes  -  Rates  -  Incomes",{"$nulls":6},2018,{"$f":"I22+1","v":2019},{"$f":"J22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Number de clients",{"$nulls":6},7,12,16,18,20,{"$f":"M24","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"Volumes m3",{"$nulls":6},{"v":20524.32931034483,"d":"20,524"},{"v":46883.48275862069,"d":"46,883"},{"v":67251.03448275862,"d":"67,251"},{"v":80723.75862068965,"d":"80,724"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"},{"v":88349.68965517242,"d":"88,350"}]
[null,"Distribution rate ( ¢ / m3)",{"$nulls":6},{"v":22.952048236109352,"d":"22.9520"},{"v":24.223034190410416,"d":"24.2230"},{"v":24.393810466702213,"d":"24.3938"},{"v":24.551274561734377,"d":"24.5513"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"},{"v":24.92528880924196,"d":"24.9253"}]
[null,"Distribution income",{"$nulls":6},{"$f":"I26*I25/100","v":{"v":4710.7539634482755,"d":"4,711"}},{"v":11356.602058275861,"d":"11,357"},{"v":16405.08988862069,"d":"16,405"},{"v":19818.71161551724,"d":"19,819"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"}]
[]
["1.2","Capital costs (Capitalizable)",{"$nulls":5},{"$f":"I29-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I29+1","v":2019},{"$f":"J29+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[{"$nulls":3},"Accounting","Fiscal"]
[{"$nulls":3},"depreciation","depreciation","Capitalized general expenses"]
[null,"Main line - Base",{"$nulls":5},{"v":39841.41379310345,"d":"39,841"},0,{"$nulls":38},0]
[null,"Main line - Contractors fees",{"$nulls":5},{"v":7203.142857142857,"d":"7,203"},0,{"$nulls":38},0]
[null,"Main line - Total",null,{"$f":"1/2.2538%","v":{"v":44.36950927322744,"d":"44 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H33+H34","v":{"v":47044.556650246304,"d":"47,045"}},{"$f":"I33+I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Connection - Base",{"$nulls":5},{"v":16429.310344827587,"d":"16,429"},{"v":7831.758620689655,"d":"7,832"},{"v":4754.620689655172,"d":"4,755"},{"v":2745.344827586207,"d":"2,745"},{"v":2680.310344827586,"d":"2,680"},{"v":588.3448275862069,"d":"588"},{"$nulls":34},0]
[null,"Connection - Contractors fees",{"$nulls":5},{"v":2024.142857142857,"d":"2,024"},{"v":901.1428571428571,"d":"901"},{"v":592.8571428571429,"d":"593"},{"v":463.85714285714283,"d":"464"},{"v":465.6190476190476,"d":"466"},{"v":79.52380952380952,"d":"80"},{"$nulls":34},0]
[null,"Connection - Meters",{"$nulls":5},{"v":1290,"d":"1,290"},{"v":826.4761904761905,"d":"826"},{"v":624.8571428571429,"d":"625"},{"v":440.3809523809524,"d":"440"},{"v":452.42857142857144,"d":"452"},{"v":83.33333333333333,"d":"83"},{"$nulls":34},0]
[null,"Connection - Total",null,{"$f":"1/4.7554%","v":{"v":21.02872523867603,"d":"21 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H37+H38+H39","v":{"v":19743.453201970446,"d":"19,743"}},{"$f":"I37+I38+I39","v":{"v":9559.377668308704,"d":"9,559"}},{"v":5972.334975369458,"d":"5,972"},{"v":3649.582922824302,"d":"3,650"},{"v":3598.3579638752053,"d":"3,598"},{"v":751.2019704433498,"d":"751"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compression",null,{"v":20,"d":"20 ans"},{"v":0.2,"d":"20.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servitude",null,{"v":65,"d":"65 ans"},{"v":0.07,"d":"7.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",null,{"v":65,"d":"65 ans"},{"v":0.08,"d":"8.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain) incluant frais généraux",{"$nulls":3},{"v":0,"d":"0.00%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees related to agreements with municipalities",{"v":0.02,"d":"2.00%"},null,null,{"v":0.1453,"d":"14.53%"},null,{"$f":"$C$45*(H33+H37)","v":{"v":1125.4144827586208,"d":"1,125"}},{"v":156.6351724137931,"d":"157"},{"v":95.09241379310345,"d":"95"},{"v":54.90689655172414,"d":"55"},{"v":53.606206896551726,"d":"54"},{"v":11.766896551724138,"d":"12"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalized general expenses",{"$nulls":5},{"$f":"$F$35*H35+SUMPRODUCT($F$40:$F$45,H40:H45)","v":{"v":9867.820555871922,"d":"9,868"}},{"v":1411.7366657569787,"d":"1,412"},{"v":881.5971996453203,"d":"882"},{"v":538.2623707553366,"d":"538"},{"v":530.6303940131364,"d":"531"},{"v":110.85937637438424,"d":"111"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"H35+SUM(H40:H46)","v":{"v":77781.2448908473,"d":"77,781"}},{"$f":"I35+SUM(I40:I46)","v":{"v":11127.749506479475,"d":"11,128"}},{"$f":"J35+SUM(J40:J46)","v":{"v":6949.024588807882,"d":"6,949"}},{"v":4242.752190131363,"d":"4,243"},{"v":4182.594564784893,"d":"4,183"},{"v":873.8282433694582,"d":"874"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PRC - 5 years",null,{"v":5,"d":"5 ans"},{"v":5,"d":"5 ans"},{"$nulls":42},0]
[null,"PRC - 10 years",null,{"v":10,"d":"10 ans"},{"$f":"D50","v":{"v":10,"d":"10 ans"}},{"$nulls":3},{"v":29546.55172413793,"d":"29,547"},{"v":14110.689655172413,"d":"14,111"},{"v":15638.275862068966,"d":"15,638"},{"v":7410.3448275862065,"d":"7,410"},{"v":6368.9655172413795,"d":"6,369"},{"$nulls":34},0]
[null,"CASEP - PRC 10 years",{"$nulls":45},0]
[null,"Contributions related to network connection",{"$nulls":6},{"v":-1706.896551724138,"d":"-1,707"},{"v":-1551.7241379310344,"d":"-1,552"},{"v":-951.7241379310345,"d":"-952"},{"v":-610.3448275862069,"d":"-610"},{"v":-610.3448275862069,"d":"-610"},{"$nulls":34},0]
[null,"CASEP - Capital",{"$nulls":45},0]
[null,"External contributions",{"$nulls":45},0]
[null,"Client contributions",{"$nulls":5},{"v":-7393.103448275862,"d":"-7,393"},{"$nulls":39},0]
[null,"Total  -  Investissement",{"$nulls":3},{"$f":"SUM(H56:AV56)","v":{"v":165407.8836395928,"d":"165,408"}},null,{"$f":"SUM(H47:H55)","v":{"v":70388.14144257145,"d":"70,388"}},{"$f":"SUM(I47:I55)","v":{"v":38967.40467889327,"d":"38,967"}},{"$f":"SUM(J47:J55)","v":{"v":19507.990106049263,"d":"19,508"}},{"v":18929.303914269294,"d":"18,929"},{"v":10982.594564784893,"d":"10,983"},{"v":6632.4489330246315,"d":"6,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1.3","O&M costs (3867, phase A)",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I58+1","v":2019},{"$f":"J58+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Opex #1 (157 $/client)",157,"Statutaire",{"$nulls":4},{"$f":"$C60*I$24","v":{"v":1099,"d":"1,099"}},{"v":1884,"d":"1,884"},{"v":2512,"d":"2,512"},{"v":2826,"d":"2,826"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"}]
[null,"Opex #2",{"$nulls":6},0,{"$f":"I61","v":0},{"$f":"J61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #3",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #4",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #5",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total - O&M costs",{"$nulls":6},{"$f":"SUM(I60:I64)","v":{"v":1099,"d":"1,099"}},{"$f":"SUM(J60:J64)","v":{"v":1884,"d":"1,884"}},{"$f":"SUM(K60:K64)","v":{"v":2512,"d":"2,512"}},{"v":2826,"d":"2,826"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"}]
[]
["1.4","Other operation costs"]
[]
[null,"Tax on utilities",{"$nulls":3},{"v":0.015,"d":"1.5%"}]
[null,"Royalty rate at the Régie de l'énergie ($/103m3)",{"$nulls":3},0.60455]
[null,"Royalty rate at the Régie du bâtiment ($/103m3)",{"$nulls":3},{"v":0.456,"d":"0.45600"}]
[null,"Tax rate (CAN. + QC)",{"$nulls":3},{"v":0.269,"d":"26.9%"}]
[]
["1.5","Structure of capital - Gaz Métro"]
[]
[null,"Cost of capital",{"$nulls":3},"WACC prospective"]
[{"$nulls":9},"2016-2017 parameters"]
[null,"Structure and rate",null,null,"Structure","Rates",{"$nulls":3},"WACC","WACC prospective"]
[null,"Liability",null,null,{"v":0.54,"d":"54.0%"},{"$f":"IF($F$76=\"WACC\",$J$79,IF($F$76=\"WACC prospective\",$K$79,$L$79))","v":{"v":0.0282,"d":"2.820%"}},null,null,"Liability",{"v":0.0479,"d":"4.790%"},{"v":0.0282,"d":"2.820%"}]
[null,"Equity",null,null,{"v":0.46,"d":"46.0%"},{"$f":"IF($F$76=\"WACC\",$J$80,IF($F$76=\"WACC prospective\",$K$80,$L$80))","v":{"v":0.08167826170253521,"d":"8.168%"}},null,null,"Equity",{"v":0.08333478260870003,"d":"8.333%"},{"v":0.08167826170253521,"d":"8.168%"}]
[null,"Weighted average cost of capital (WACC)",{"$nulls":3},{"$f":"$E79*F79+$E80*F80","v":{"v":0.0528000003831662,"d":"5.280%"}},null,null,"Weighted average cost of capital",{"$f":"$E79*J79+$E80*J80","v":{"v":0.06420000000000202,"d":"6.420%"}},{"$f":"$E79*K79+$E80*K80","v":{"v":0.0528000003831662,"d":"5.280%"}}]
[]
[]
["Section 2  -  Calculations",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["2.1","Cost of service",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I86+1","v":2019},{"$f":"J86+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"OPEX distribution cost",{"$nulls":6},{"$f":"I65","v":{"v":1099,"d":"1,099"}},{"$f":"J65","v":{"v":1884,"d":"1,884"}},{"v":2512,"d":"2,512"},{"v":2826,"d":"2,826"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"},{"v":3140,"d":"3,140"}]
[null,"Tax on utilities",{"$nulls":6},{"$f":"$F$69*I144","v":{"v":1423.6073696594433,"d":"1,424"}},{"$f":"$F$69*J144","v":{"v":1673.2814578632479,"d":"1,673"}},{"v":1858.208689434605,"d":"1,858"},{"v":1874.6598290472784,"d":"1,875"},{"v":1867.6070345438516,"d":"1,868"},{"v":1715.2003171052602,"d":"1,715"},{"v":1558.84134842992,"d":"1,559"},{"v":1402.4823797545796,"d":"1,402"},{"v":1246.1234110792393,"d":"1,246"},{"v":1089.764442403899,"d":"1,090"},{"v":977.7253013147659,"d":"978"},{"v":886.8521947083913,"d":"887"},{"v":819.43650189512,"d":"819"},{"v":763.1363263232282,"d":"763"},{"v":716.3895990271983,"d":"716"},{"v":669.6428717311685,"d":"670"},{"v":622.8961444351386,"d":"623"},{"v":576.1494171391088,"d":"576"},{"v":529.4026898430789,"d":"529"},{"v":482.6559625470491,"d":"483"},{"v":435.9092352510193,"d":"436"},{"v":402.63538891298253,"d":"403"},{"v":376.2869554272566,"d":"376"},{"v":353.8709129169502,"d":"354"},{"v":333.8455511480077,"d":"334"},{"v":316.3625486067807,"d":"316"},{"v":299.1352880427919,"d":"299"},{"v":281.9134262539925,"d":"282"},{"v":264.6915644651931,"d":"265"},{"v":247.46970267639367,"d":"247"},{"v":230.2478408875943,"d":"230"},{"v":213.0259790987949,"d":"213"},{"v":195.80411730999552,"d":"196"},{"v":178.58225552119612,"d":"179"},{"v":161.36039373239674,"d":"161"},{"v":144.13853194359734,"d":"144"},{"v":126.91667015479796,"d":"127"},{"v":109.69480836599855,"d":"110"},{"v":92.47294657719917,"d":"92"},{"v":75.25108478839977,"d":"75"}]
[null,"Royalties",{"$nulls":6},{"$f":"($F$70+$F$71)*I25/1000","v":{"v":21.767077450086212,"d":"22"}},{"v":49.722277639655175,"d":"50"},{"v":71.32308462068967,"d":"71"},{"v":85.61158220517243,"d":"86"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"},{"v":93.69926336379311,"d":"94"}]
[null,"Amortissement des immobilisations",{"$nulls":6},{"$f":"-I141","v":{"v":5027.535189413111,"d":"5,028"}},{"$f":"-J141","v":{"v":6886.603396340788,"d":"6,887"}},{"v":8707.094208188682,"d":"8,707"},{"v":9604.630238941638,"d":"9,605"},{"v":10411.401554668522,"d":"10,411"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":7469.276072608884,"d":"7,469"},{"v":6058.207107091644,"d":"6,058"},{"v":4494.379520884747,"d":"4,494"},{"v":3753.3450381261264,"d":"3,753"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":2218.2564225357874,"d":"2,218"},{"v":1756.5622323817252,"d":"1,757"},{"v":1494.4028340204284,"d":"1,494"},{"v":1335.024117929502,"d":"1,335"},{"v":1165.5335027484637,"d":"1,166"},{"v":1148.484037599253,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"}]
[null,"Tax",{"$nulls":6},{"$f":"I171","v":{"v":1206.9888334274265,"d":"1,207"}},{"$f":"J171","v":{"v":846.059370880771,"d":"846"}},{"v":1050.1524260248138,"d":"1,050"},{"v":1168.9024917720217,"d":"1,169"},{"v":1259.5696129714852,"d":"1,260"},{"v":1207.4751665957401,"d":"1,207"},{"v":1155.9865494095866,"d":"1,156"},{"v":1101.848690120315,"d":"1,102"},{"v":1042.3117728500456,"d":"1,042"},{"v":977.6997410776403,"d":"978"},{"v":928.742758388441,"d":"929"},{"v":905.4818409386057,"d":"905"},{"v":898.5712008153309,"d":"899"},{"v":903.6317797116944,"d":"904"},{"v":914.493407434154,"d":"914"},{"v":926.2567599424542,"d":"926"},{"v":934.7290144081567,"d":"935"},{"v":940.1076367138176,"d":"940"},{"v":942.5782447890383,"d":"943"},{"v":942.3153194876463,"d":"942"},{"v":939.4828728122384,"d":"939"},{"v":609.9194661688562,"d":"610"},{"v":448.1130224104561,"d":"448"},{"v":362.60302560496234,"d":"363"},{"v":315.8231548030874,"d":"316"},{"v":265.7099213846042,"d":"266"},{"v":271.2102872267252,"d":"271"},{"v":281.3062984122755,"d":"281"},{"v":289.97094332452093,"d":"290"},{"v":297.1632658452397,"d":"297"},{"v":302.9716053179234,"d":"303"},{"v":307.47900072545383,"d":"307"},{"v":310.76350871174077,"d":"311"},{"v":312.8985025220586,"d":"313"},{"v":313.95295300696534,"d":"314"},{"v":313.9916927659857,"d":"314"},{"v":313.075664442673,"d":"313"},{"v":311.2621541219671,"d":"311"},{"v":308.60501072371164,"d":"309"},{"v":305.1548522325595,"d":"305"}]
[null,"Return of investment",{"$nulls":6},{"$f":"$F$81*I105","v":{"v":4663.8070791130085,"d":"4,664"}},{"$f":"$F$81*J105","v":{"v":5842.512668727505,"d":"5,843"}},{"v":6516.700085653497,"d":"6,517"},{"v":6731.975283285975,"d":"6,732"},{"v":6745.366617954345,"d":"6,745"},{"v":6312.69694688995,"d":"6,313"},{"v":5762.313373158653,"d":"5,762"},{"v":5211.9297994273575,"d":"5,212"},{"v":4661.546225696062,"d":"4,662"},{"v":4111.162651964765,"d":"4,111"},{"v":3638.781975351256,"d":"3,639"},{"v":3281.656416815525,"d":"3,282"},{"v":3003.068127815251,"d":"3,003"},{"v":2785.3281978772397,"d":"2,785"},{"v":2603.9656475135607,"d":"2,604"},{"v":2439.417166237418,"d":"2,439"},{"v":2274.868684961275,"d":"2,275"},{"v":2110.3202036851326,"d":"2,110"},{"v":1945.7717224089895,"d":"1,946"},{"v":1781.2232411328466,"d":"1,781"},{"v":1616.674759856704,"d":"1,617"},{"v":1475.8385492387074,"d":"1,476"},{"v":1370.903335987377,"d":"1,371"},{"v":1285.0778576115304,"d":"1,285"},{"v":1210.3809855379816,"d":"1,210"},{"v":1144.3662638730189,"d":"1,144"},{"v":1083.2762003645125,"d":"1,083"},{"v":1022.645744583614,"d":"1,023"},{"v":962.0247906471179,"d":"962"},{"v":901.4038367106216,"d":"901"},{"v":840.7828827741254,"d":"841"},{"v":780.1619288376291,"d":"780"},{"v":719.540974901133,"d":"720"},{"v":658.9200209646368,"d":"659"},{"v":598.2990670281406,"d":"598"},{"v":537.6781130916444,"d":"538"},{"v":477.0571591551482,"d":"477"},{"v":416.436205218652,"d":"416"},{"v":355.8152512821557,"d":"356"},{"v":295.1942973456595,"d":"295"}]
[null,"Total - Cost of service",{"$nulls":6},{"$f":"SUM(I88:I93)","v":{"v":13442.705549063074,"d":"13,443"}},{"v":17182.179171451968,"d":"17,182"},{"v":20715.478493922288,"d":"20,715"},{"v":22291.779425252087,"d":"22,292"},{"v":23517.644083501997,"d":"23,518"},{"v":22893.00293897742,"d":"22,893"},{"v":22134.77177938463,"d":"22,135"},{"v":21373.891377688724,"d":"21,374"},{"v":20607.61191801182,"d":"20,608"},{"v":19836.257343832774,"d":"19,836"},{"v":16248.22537102714,"d":"16,248"},{"v":14365.89682291796,"d":"14,366"},{"v":12449.154614774243,"d":"12,449"},{"v":11439.14060540208,"d":"11,439"},{"v":10584.996403740693,"d":"10,585"},{"v":10385.464547676822,"d":"10,385"},{"v":10182.641593570352,"d":"10,183"},{"v":9976.725007303841,"d":"9,977"},{"v":9767.900406806888,"d":"9,768"},{"v":9556.342272933323,"d":"9,556"},{"v":9342.214617685744,"d":"9,342"},{"v":7940.3490902201265,"d":"7,940"},{"v":7185.564809570609,"d":"7,186"},{"v":6729.653893517665,"d":"6,730"},{"v":6428.773072782372,"d":"6,429"},{"v":6125.671499976661,"d":"6,126"},{"v":6035.805076597077,"d":"6,036"},{"v":5967.688851866968,"d":"5,968"},{"v":5898.510681053918,"d":"5,899"},{"v":5827.860187849342,"d":"5,828"},{"v":5755.825711596729,"d":"5,756"},{"v":5682.490291278964,"d":"5,682"},{"v":5607.931983539956,"d":"5,608"},{"v":5532.224161624978,"d":"5,532"},{"v":5455.43579638459,"d":"5,455"},{"v":5377.631720418314,"d":"5,378"},{"v":5298.872876369705,"d":"5,299"},{"v":5219.216550323704,"d":"5,219"},{"v":5138.716591200153,"d":"5,139"},{"v":5057.423616983705,"d":"5,057"}]
[]
[null,"Rate related to the cost of service (¢ / m3)",{"$nulls":6},{"$f":"IFERROR(100*I94/I25,\"-\")","v":{"v":65.49644251852642,"d":"65.496"}},{"v":36.64868341781328,"d":"36.649"},{"v":30.803211658005328,"d":"30.803"},{"v":27.61489282232042,"d":"27.615"},{"v":26.618819121256706,"d":"26.619"},{"v":25.911809117076114,"d":"25.912"},{"v":25.053593131765748,"d":"25.054"},{"v":24.192378559687892,"d":"24.192"},{"v":23.325052978050103,"d":"23.325"},{"v":22.451983047425976,"d":"22.452"},{"v":18.39081204975788,"d":"18.391"},{"v":16.260268574782607,"d":"16.260"},{"v":14.090773451908111,"d":"14.091"},{"v":12.947573047566872,"d":"12.948"},{"v":11.980796361655353,"d":"11.981"},{"v":11.754953060062965,"d":"11.755"},{"v":11.525384676859712,"d":"11.525"},{"v":11.292314716942252,"d":"11.292"},{"v":11.055953274913431,"d":"11.056"},{"v":10.816497839699936,"d":"10.816"},{"v":10.57413405089285,"d":"10.574"},{"v":8.987410279777095,"d":"8.987"},{"v":8.133095699165176,"d":"8.133"},{"v":7.617065684988152,"d":"7.617"},{"v":7.276508947426733,"d":"7.277"},{"v":6.9334386163494965,"d":"6.933"},{"v":6.831721877184559,"d":"6.832"},{"v":6.754623445943923,"d":"6.755"},{"v":6.676323034156341,"d":"6.676"},{"v":6.596356150876587,"d":"6.596"},{"v":6.514822784394189,"d":"6.515"},{"v":6.431816923701309,"d":"6.432"},{"v":6.347426918450573,"d":"6.347"},{"v":6.261735817315453,"d":"6.262"},{"v":6.174821686049014,"d":"6.175"},{"v":6.086757906459133,"d":"6.087"},{"v":5.997613457445216,"d":"5.998"},{"v":5.907453179172707,"d":"5.907"},{"v":5.816338021397121,"d":"5.816"},{"v":5.724325276888642,"d":"5.724"}]
[]
["2.2","Rate base",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I98+1","v":2019},{"$f":"J98+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Equity decrease",{"$nulls":6},{"$f":"-$E$80*I141/2-$E$80*I129*9/13-$E$80*I130*9/13-$E$80*I131*9/13","v":{"v":-8253.107224737372,"d":"-8,253"}},{"$f":"-$E$80*I$132+$E$80*I129*9/13+$E$80*I130*9/13+$E$80*I131*9/13-$E$80*I141/2-$E$80*J141/2-$E$80*J129*9/13-$E$80*J130*9/13-$E$80*J131*9/13","v":{"v":-10269.025895604644,"d":"-10,269"}},{"$f":"-$E$80*J$132+$E$80*J129*9/13+$E$80*J130*9/13+$E$80*J131*9/13-$E$80*J141/2-$E$80*K141/2-$E$80*K129*9/13-$E$80*K130*9/13-$E$80*K131*9/13","v":{"v":-5873.602453321782,"d":"-5,874"}},{"v":-1875.5036021270842,"d":"-1,876"},{"v":-116.66692997628456,"d":"-117"},{"v":3769.4705917668243,"d":"3,769"},{"v":4795.008372710433,"d":"4,795"},{"v":4795.008372710433,"d":"4,795"},{"v":4795.008372710433,"d":"4,795"},{"v":4795.008372710433,"d":"4,795"},{"v":4115.43768305526,"d":"4,115"},{"v":3111.3211313311213,"d":"3,111"},{"v":2427.09492443457,"d":"2,427"},{"v":1896.976648572501,"d":"1,897"},{"v":1580.0525106414666,"d":"1,580"},{"v":1433.5663037449146,"d":"1,434"},{"v":1433.5663037449146,"d":"1,434"},{"v":1433.5663037449146,"d":"1,434"},{"v":1433.5663037449146,"d":"1,434"},{"v":1433.5663037449146,"d":"1,434"},{"v":1433.5663037449146,"d":"1,434"},{"v":1226.9821290556883,"d":"1,227"},{"v":914.2082906310279,"d":"914"},{"v":747.7219652724953,"d":"748"},{"v":650.768198948484,"d":"651"},{"v":575.1282527559322,"d":"575"},{"v":532.2240342799748,"d":"532"},{"v":528.2198760760857,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"},{"v":528.1370948565149,"d":"528"}]
[null,"Liability reimbursement",{"$nulls":6},{"$f":"-$E$79*I141/2-$E$79*I129*9/13-$E$79*I130*9/13-$E$79*I131*9/13","v":{"v":-9688.430220343871,"d":"-9,688"}},{"$f":"-$E$79*I$132+$E$79*I129*9/13+$E$79*I130*9/13+$E$79*I131*9/13-$E$79*I141/2-$E$79*J141/2-$E$79*J129*9/13-$E$79*J130*9/13-$E$79*J131*9/13","v":{"v":-12054.943442666317,"d":"-12,055"}},{"$f":"-$E$79*J$132+$E$79*J129*9/13+$E$79*J130*9/13+$E$79*J131*9/13-$E$79*J141/2-$E$79*K141/2-$E$79*K129*9/13-$E$79*K130*9/13-$E$79*K131*9/13","v":{"v":-6895.098532160354,"d":"-6,895"}},{"v":-2201.678141627448,"d":"-2,202"},{"v":-136.95683084172515,"d":"-137"},{"v":4425.030694682793,"d":"4,425"},{"v":5628.922872312247,"d":"5,629"},{"v":5628.922872312247,"d":"5,629"},{"v":5628.922872312247,"d":"5,629"},{"v":5628.922872312247,"d":"5,629"},{"v":4831.165975760522,"d":"4,831"},{"v":3652.420458519143,"d":"3,652"},{"v":2849.198389553626,"d":"2,849"},{"v":2226.885630932936,"d":"2,227"},{"v":1854.844251622591,"d":"1,855"},{"v":1682.8821826570738,"d":"1,683"},{"v":1682.8821826570738,"d":"1,683"},{"v":1682.8821826570738,"d":"1,683"},{"v":1682.8821826570738,"d":"1,683"},{"v":1682.8821826570738,"d":"1,683"},{"v":1682.8821826570738,"d":"1,683"},{"v":1440.3703254131997,"d":"1,440"},{"v":1073.2010368277286,"d":"1,073"},{"v":877.7605679285815,"d":"878"},{"v":763.9452770264812,"d":"764"},{"v":675.1505575830508,"d":"675"},{"v":624.7847358938836,"d":"625"},{"v":620.0842023501875,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"},{"v":619.9870243967783,"d":"620"}]
[]
[null,"Equity",{"$nulls":5},{"$f":"($H$132)*$E$80","v":{"v":32378.545063582853,"d":"32,379"}},{"$f":"H103-I100","v":{"v":40631.65228832023,"d":"40,632"}},{"$f":"I103-J100","v":{"v":50900.67818392487,"d":"50,901"}},{"$f":"J103-K100","v":{"v":56774.28063724666,"d":"56,774"}},{"v":58649.784239373745,"d":"58,650"},{"v":58766.45116935003,"d":"58,766"},{"v":54996.98057758321,"d":"54,997"},{"v":50201.97220487277,"d":"50,202"},{"v":45406.963832162335,"d":"45,407"},{"v":40611.9554594519,"d":"40,612"},{"v":35816.947086741464,"d":"35,817"},{"v":31701.509403686203,"d":"31,702"},{"v":28590.18827235508,"d":"28,590"},{"v":26163.093347920512,"d":"26,163"},{"v":24266.11669934801,"d":"24,266"},{"v":22686.064188706543,"d":"22,686"},{"v":21252.497884961627,"d":"21,252"},{"v":19818.93158121671,"d":"19,819"},{"v":18385.365277471796,"d":"18,385"},{"v":16951.79897372688,"d":"16,952"},{"v":15518.232669981966,"d":"15,518"},{"v":14084.666366237052,"d":"14,085"},{"v":12857.684237181364,"d":"12,858"},{"v":11943.475946550336,"d":"11,943"},{"v":11195.753981277841,"d":"11,196"},{"v":10544.985782329357,"d":"10,545"},{"v":9969.857529573424,"d":"9,970"},{"v":9437.63349529345,"d":"9,438"},{"v":8909.413619217365,"d":"8,909"},{"v":8381.27652436085,"d":"8,381"},{"v":7853.139429504336,"d":"7,853"},{"v":7325.002334647821,"d":"7,325"},{"v":6796.8652397913065,"d":"6,797"},{"v":6268.728144934792,"d":"6,269"},{"v":5740.5910500782775,"d":"5,741"},{"v":5212.453955221763,"d":"5,212"},{"v":4684.316860365248,"d":"4,684"},{"v":4156.179765508734,"d":"4,156"},{"v":3628.042670652219,"d":"3,628"},{"v":3099.905575795704,"d":"3,100"},{"v":2571.768480939189,"d":"2,572"}]
[null,"Liability ",{"$nulls":5},{"$f":"($H$132)*$E$79","v":{"v":38009.596378988565,"d":"38,010"}},{"$f":"H104-I101","v":{"v":47698.026599332436,"d":"47,698"}},{"v":59752.97004199875,"d":"59,753"},{"v":66648.0685741591,"d":"66,648"},{"v":68849.74671578655,"d":"68,850"},{"v":68986.70354662827,"d":"68,987"},{"v":64561.67285194548,"d":"64,562"},{"v":58932.74997963323,"d":"58,933"},{"v":53303.827107320976,"d":"53,304"},{"v":47674.904235008726,"d":"47,675"},{"v":42045.981362696475,"d":"42,046"},{"v":37214.81538693595,"d":"37,215"},{"v":33562.39492841681,"d":"33,562"},{"v":30713.196538863187,"d":"30,713"},{"v":28486.310907930252,"d":"28,486"},{"v":26631.46665630766,"d":"26,631"},{"v":24948.584473650586,"d":"24,949"},{"v":23265.70229099351,"d":"23,266"},{"v":21582.820108336437,"d":"21,583"},{"v":19899.93792567936,"d":"19,900"},{"v":18217.055743022287,"d":"18,217"},{"v":16534.173560365212,"d":"16,534"},{"v":15093.803234952013,"d":"15,094"},{"v":14020.602198124285,"d":"14,021"},{"v":13142.841630195704,"d":"13,143"},{"v":12378.896353169222,"d":"12,379"},{"v":11703.745795586172,"d":"11,704"},{"v":11078.961059692288,"d":"11,079"},{"v":10458.8768573421,"d":"10,459"},{"v":9838.889832945322,"d":"9,839"},{"v":9218.902808548544,"d":"9,219"},{"v":8598.915784151766,"d":"8,599"},{"v":7978.928759754988,"d":"7,979"},{"v":7358.94173535821,"d":"7,359"},{"v":6738.954710961432,"d":"6,739"},{"v":6118.967686564654,"d":"6,119"},{"v":5498.980662167876,"d":"5,499"},{"v":4878.993637771098,"d":"4,879"},{"v":4259.00661337432,"d":"4,259"},{"v":3639.019588977542,"d":"3,639"},{"v":3019.0325645807634,"d":"3,019"}]
[null,"Total - Average rate base",{"$nulls":5},{"$f":"H103+H104","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"I103+I104","v":{"v":88329.67888765267,"d":"88,330"}},{"$f":"J103+J104","v":{"v":110653.64822592362,"d":"110,654"}},{"$f":"K103+K104","v":{"v":123422.34921140576,"d":"123,422"}},{"v":127499.5309551603,"d":"127,500"},{"v":127753.15471597831,"d":"127,753"},{"v":119558.65342952868,"d":"119,559"},{"v":109134.722184506,"d":"109,135"},{"v":98710.79093948331,"d":"98,711"},{"v":88286.85969446063,"d":"88,287"},{"v":77862.92844943794,"d":"77,863"},{"v":68916.32479062215,"d":"68,916"},{"v":62152.58320077189,"d":"62,153"},{"v":56876.2898867837,"d":"56,876"},{"v":52752.42760727827,"d":"52,752"},{"v":49317.530845014204,"d":"49,318"},{"v":46201.08235861221,"d":"46,201"},{"v":43084.63387221022,"d":"43,085"},{"v":39968.18538580823,"d":"39,968"},{"v":36851.73689940624,"d":"36,852"},{"v":33735.28841300425,"d":"33,735"},{"v":30618.839926602264,"d":"30,619"},{"v":27951.487472133376,"d":"27,951"},{"v":25964.07814467462,"d":"25,964"},{"v":24338.595611473545,"d":"24,339"},{"v":22923.882135498578,"d":"22,924"},{"v":21673.603325159595,"d":"21,674"},{"v":20516.59455498574,"d":"20,517"},{"v":19368.290476559465,"d":"19,368"},{"v":18220.166357306174,"d":"18,220"},{"v":17072.04223805288,"d":"17,072"},{"v":15923.918118799587,"d":"15,924"},{"v":14775.793999546295,"d":"14,776"},{"v":13627.669880293002,"d":"13,628"},{"v":12479.54576103971,"d":"12,480"},{"v":11331.421641786417,"d":"11,331"},{"v":10183.297522533125,"d":"10,183"},{"v":9035.173403279832,"d":"9,035"},{"v":7887.04928402654,"d":"7,887"},{"v":6738.925164773245,"d":"6,739"},{"v":5590.801045519953,"d":"5,591"}]
[]
["2.3","Accounting and fiscal depreciation",{"$nulls":5},{"$f":"I107-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I107+1","v":2019},{"$f":"J107+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Sharing of the capitalized general expenses and contributions"]
[]
[null,"Répartition UMQ - Conduite",{"$nulls":5},{"$f":"IFERROR(H33/(H33+H37),0)","v":{"v":0.7080309415504235,"d":"70.8%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Répartition UMQ - Branchement",{"$nulls":5},{"$f":"IFERROR(H37/(H33+H37),0)","v":{"v":0.2919690584495766,"d":"29.2%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the capitalized general expenses - Main line",{"$nulls":5},{"$f":"IFERROR((H33+H34+H45*H111)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.7044466597669422,"d":"70.4%"}},{"$f":"IFERROR((I33+I34+I45*I111)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Sharing of the capitalized general expenses - Connection",{"$nulls":5},{"$f":"IFERROR((H37+H38+H39+H45*H112)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.2955533402330577,"d":"29.6%"}},{"$f":"IFERROR((I37+I38+I39+I45*I112)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":1,"d":"100.0%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$41","v":"Répartition Fais généraux - Compression"},{"$nulls":5},{"$f":"IFERROR(H$41/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$42","v":"Répartition Fais généraux - Servitude"},{"$nulls":5},{"$f":"IFERROR(H$42/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$43","v":"Répartition Fais généraux - Transport"},{"$nulls":5},{"$f":"IFERROR(H$43/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the contributions - Main line",{"$nulls":5},{"$f":"(SUM($H$35:$AV$35)+SUMPRODUCT($H$114:$AV$114,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.5208955111733127,"d":"52.1%"}},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"},{"v":0.5208955111733127,"d":"52.1%"}]
[null,"Sharing of the contributions - Connection",{"$nulls":5},{"$f":"(SUM($H$40:$AV$40)+SUMPRODUCT($H$115:$AV$115,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.4791044888266873,"d":"47.9%"}},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"},{"v":0.4791044888266873,"d":"47.9%"}]
[{"$nulls":5},"Total"]
[null,{"$f":"B35","v":"Main line - Total"},{"$nulls":3},{"$f":"SUM(H123:AV123)","v":{"v":50941.70375602508,"d":"50,942"}},null,{"$f":"H35+H$111*H$45+H$114*H$46+H$120*(H$53+H$54+H$55)","v":{"v":50941.70375602508,"d":"50,942"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Connection - Total"},{"$nulls":3},{"$f":"SUM(H124:AV124)","v":{"v":41391.35229736079,"d":"41,391"}},null,{"$f":"H40+H$112*H$45+H$115*H$46+H$121*(H$53+H$54+H$55)+H$52","v":{"v":19446.437686546342,"d":"19,446"}},{"v":9420.852954755337,"d":"9,421"},{"v":5397.300450876847,"d":"5,397"},{"v":3291.0280522003286,"d":"3,291"},{"v":3572.249737198686,"d":"3,572"},{"v":263.4834157832513,"d":"263"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"Compression"},{"$nulls":3},0,null,{"$f":"H41+H$116*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":"Servitude"},{"$nulls":3},0,null,{"$f":"H42+H$117*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Transport"},{"$nulls":3},0,null,{"$f":"H43+H$118*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain)",{"$nulls":3},{"$f":"SUM(H128:AV128)","v":0},null,{"$f":"H44*(1+$F44)","v":0},{"$f":"I44*(1+$F44)","v":0},{"$f":"J44*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 5 ans",{"$nulls":3},{"$f":"SUM(H129:AV129)","v":0},null,null,{"$f":"I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H130:AV130)","v":{"v":73074.8275862069,"d":"73,075"}},null,null,{"v":29546.55172413793,"d":"29,547"},{"v":14110.689655172413,"d":"14,111"},{"v":15638.275862068966,"d":"15,638"},{"v":7410.3448275862065,"d":"7,410"},{"v":6368.9655172413795,"d":"6,369"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASEP PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H131:AV131)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$f":"SUM(H132:AV132)","v":{"v":165407.88363959276,"d":"165,408"}},null,{"$f":"SUM(H123:H131)","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"SUM(I123:I131)","v":{"v":38967.40467889327,"d":"38,967"}},{"$f":"SUM(J123:J131)","v":{"v":19507.99010604926,"d":"19,508"}},{"v":18929.303914269294,"d":"18,929"},{"v":10982.594564784893,"d":"10,983"},{"v":6632.448933024631,"d":"6,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV123:AV131)","v":0}]
[null,"Accounting depreciation"]
[null,{"$f":"\"Amort. -  \"&B35","v":"Amort. -  Main line - Total"},{"$nulls":3},{"$f":"D35","v":{"v":44.36950927322744,"d":"44.4 ans"}},null,null,{"$f":"-SUM(OFFSET(H123,0,-MIN(I$84-1,ROUNDDOWN($F134-1,0))):H123)/$F134-IF(I$84>$F134,(OFFSET(H123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(H123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(I123,0,-MIN(J$84-1,ROUNDDOWN($F134-1,0))):I123)/$F134-IF(J$84>$F134,(OFFSET(I123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(I123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(J123,0,-MIN(K$84-1,ROUNDDOWN($F134-1,0))):J123)/$F134-IF(K$84>$F134,(OFFSET(J123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(J123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(K123,0,-MIN(L$84-1,ROUNDDOWN($F134-1,0))):K123)/$F134-IF(L$84>$F134,(OFFSET(K123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(K123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(L123,0,-MIN(M$84-1,ROUNDDOWN($F134-1,0))):L123)/$F134-IF(M$84>$F134,(OFFSET(L123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(L123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(M123,0,-MIN(N$84-1,ROUNDDOWN($F134-1,0))):M123)/$F134-IF(N$84>$F134,(OFFSET(M123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(M123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(N123,0,-MIN(O$84-1,ROUNDDOWN($F134-1,0))):N123)/$F134-IF(O$84>$F134,(OFFSET(N123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(N123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(O123,0,-MIN(P$84-1,ROUNDDOWN($F134-1,0))):O123)/$F134-IF(P$84>$F134,(OFFSET(O123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(O123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(P123,0,-MIN(Q$84-1,ROUNDDOWN($F134-1,0))):P123)/$F134-IF(Q$84>$F134,(OFFSET(P123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(P123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(Q123,0,-MIN(R$84-1,ROUNDDOWN($F134-1,0))):Q123)/$F134-IF(R$84>$F134,(OFFSET(Q123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Q123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(R123,0,-MIN(S$84-1,ROUNDDOWN($F134-1,0))):R123)/$F134-IF(S$84>$F134,(OFFSET(R123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(R123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(S123,0,-MIN(T$84-1,ROUNDDOWN($F134-1,0))):S123)/$F134-IF(T$84>$F134,(OFFSET(S123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(S123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(T123,0,-MIN(U$84-1,ROUNDDOWN($F134-1,0))):T123)/$F134-IF(U$84>$F134,(OFFSET(T123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(T123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(U123,0,-MIN(V$84-1,ROUNDDOWN($F134-1,0))):U123)/$F134-IF(V$84>$F134,(OFFSET(U123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(U123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(V123,0,-MIN(W$84-1,ROUNDDOWN($F134-1,0))):V123)/$F134-IF(W$84>$F134,(OFFSET(V123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(V123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(W123,0,-MIN(X$84-1,ROUNDDOWN($F134-1,0))):W123)/$F134-IF(X$84>$F134,(OFFSET(W123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(W123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(X123,0,-MIN(Y$84-1,ROUNDDOWN($F134-1,0))):X123)/$F134-IF(Y$84>$F134,(OFFSET(X123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(X123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(Y123,0,-MIN(Z$84-1,ROUNDDOWN($F134-1,0))):Y123)/$F134-IF(Z$84>$F134,(OFFSET(Y123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Y123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(Z123,0,-MIN(AA$84-1,ROUNDDOWN($F134-1,0))):Z123)/$F134-IF(AA$84>$F134,(OFFSET(Z123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Z123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AA123,0,-MIN(AB$84-1,ROUNDDOWN($F134-1,0))):AA123)/$F134-IF(AB$84>$F134,(OFFSET(AA123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AA123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AB123,0,-MIN(AC$84-1,ROUNDDOWN($F134-1,0))):AB123)/$F134-IF(AC$84>$F134,(OFFSET(AB123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AB123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AC123,0,-MIN(AD$84-1,ROUNDDOWN($F134-1,0))):AC123)/$F134-IF(AD$84>$F134,(OFFSET(AC123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AC123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AD123,0,-MIN(AE$84-1,ROUNDDOWN($F134-1,0))):AD123)/$F134-IF(AE$84>$F134,(OFFSET(AD123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AD123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AE123,0,-MIN(AF$84-1,ROUNDDOWN($F134-1,0))):AE123)/$F134-IF(AF$84>$F134,(OFFSET(AE123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AE123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AF123,0,-MIN(AG$84-1,ROUNDDOWN($F134-1,0))):AF123)/$F134-IF(AG$84>$F134,(OFFSET(AF123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AF123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AG123,0,-MIN(AH$84-1,ROUNDDOWN($F134-1,0))):AG123)/$F134-IF(AH$84>$F134,(OFFSET(AG123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AG123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AH123,0,-MIN(AI$84-1,ROUNDDOWN($F134-1,0))):AH123)/$F134-IF(AI$84>$F134,(OFFSET(AH123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AH123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AI123,0,-MIN(AJ$84-1,ROUNDDOWN($F134-1,0))):AI123)/$F134-IF(AJ$84>$F134,(OFFSET(AI123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AI123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AJ123,0,-MIN(AK$84-1,ROUNDDOWN($F134-1,0))):AJ123)/$F134-IF(AK$84>$F134,(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AK123,0,-MIN(AL$84-1,ROUNDDOWN($F134-1,0))):AK123)/$F134-IF(AL$84>$F134,(OFFSET(AK123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AK123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AL123,0,-MIN(AM$84-1,ROUNDDOWN($F134-1,0))):AL123)/$F134-IF(AM$84>$F134,(OFFSET(AL123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AL123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AM123,0,-MIN(AN$84-1,ROUNDDOWN($F134-1,0))):AM123)/$F134-IF(AN$84>$F134,(OFFSET(AM123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AM123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AN123,0,-MIN(AO$84-1,ROUNDDOWN($F134-1,0))):AN123)/$F134-IF(AO$84>$F134,(OFFSET(AN123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AN123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AO123,0,-MIN(AP$84-1,ROUNDDOWN($F134-1,0))):AO123)/$F134-IF(AP$84>$F134,(OFFSET(AO123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AO123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AP123,0,-MIN(AQ$84-1,ROUNDDOWN($F134-1,0))):AP123)/$F134-IF(AQ$84>$F134,(OFFSET(AP123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AP123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AQ123,0,-MIN(AR$84-1,ROUNDDOWN($F134-1,0))):AQ123)/$F134-IF(AR$84>$F134,(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AR123,0,-MIN(AS$84-1,ROUNDDOWN($F134-1,0))):AR123)/$F134-IF(AS$84>$F134,(OFFSET(AR123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AR123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AS123,0,-MIN(AT$84-1,ROUNDDOWN($F134-1,0))):AS123)/$F134-IF(AT$84>$F134,(OFFSET(AS123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AS123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AT123,0,-MIN(AU$84-1,ROUNDDOWN($F134-1,0))):AT123)/$F134-IF(AU$84>$F134,(OFFSET(AT123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AT123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}},{"$f":"-SUM(OFFSET(AU123,0,-MIN(AV$84-1,ROUNDDOWN($F134-1,0))):AU123)/$F134-IF(AV$84>$F134,(OFFSET(AU123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AU123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1148.1241192532932,"d":"-1,148"}}]
[null,{"$f":"\"Amort. -  \"&B40","v":"Amort. -  Connection - Total"},{"$nulls":3},{"$f":"D40","v":{"v":21.02872523867603,"d":"21.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H124,0,-MIN(I$84-1,ROUNDDOWN($F135-1,0))):H124)/$F135-IF(I$84>$F135,(OFFSET(H124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(H124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-924.7558977460247,"d":"-925"}},{"$f":"-SUM(OFFSET(I124,0,-MIN(J$84-1,ROUNDDOWN($F135-1,0))):I124)/$F135-IF(J$84>$F135,(OFFSET(I124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(I124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1372.75513915646,"d":"-1,373"}},{"$f":"-SUM(OFFSET(J124,0,-MIN(K$84-1,ROUNDDOWN($F135-1,0))):J124)/$F135-IF(K$84>$F135,(OFFSET(J124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(J124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1629.4183647974576,"d":"-1,629"}},{"$f":"-SUM(OFFSET(K124,0,-MIN(L$84-1,ROUNDDOWN($F135-1,0))):K124)/$F135-IF(L$84>$F135,(OFFSET(K124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(K124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1785.919912791792,"d":"-1,786"}},{"$f":"-SUM(OFFSET(L124,0,-MIN(M$84-1,ROUNDDOWN($F135-1,0))):L124)/$F135-IF(M$84>$F135,(OFFSET(L124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(L124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1955.7946767945382,"d":"-1,956"}},{"$f":"-SUM(OFFSET(M124,0,-MIN(N$84-1,ROUNDDOWN($F135-1,0))):M124)/$F135-IF(N$84>$F135,(OFFSET(M124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(M124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(N124,0,-MIN(O$84-1,ROUNDDOWN($F135-1,0))):N124)/$F135-IF(O$84>$F135,(OFFSET(N124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(N124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(O124,0,-MIN(P$84-1,ROUNDDOWN($F135-1,0))):O124)/$F135-IF(P$84>$F135,(OFFSET(O124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(O124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(P124,0,-MIN(Q$84-1,ROUNDDOWN($F135-1,0))):P124)/$F135-IF(Q$84>$F135,(OFFSET(P124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(P124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(Q124,0,-MIN(R$84-1,ROUNDDOWN($F135-1,0))):Q124)/$F135-IF(R$84>$F135,(OFFSET(Q124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Q124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(R124,0,-MIN(S$84-1,ROUNDDOWN($F135-1,0))):R124)/$F135-IF(S$84>$F135,(OFFSET(R124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(R124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(S124,0,-MIN(T$84-1,ROUNDDOWN($F135-1,0))):S124)/$F135-IF(T$84>$F135,(OFFSET(S124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(S124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(T124,0,-MIN(U$84-1,ROUNDDOWN($F135-1,0))):T124)/$F135-IF(U$84>$F135,(OFFSET(T124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(T124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(U124,0,-MIN(V$84-1,ROUNDDOWN($F135-1,0))):U124)/$F135-IF(V$84>$F135,(OFFSET(U124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(U124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(V124,0,-MIN(W$84-1,ROUNDDOWN($F135-1,0))):V124)/$F135-IF(W$84>$F135,(OFFSET(V124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(V124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(W124,0,-MIN(X$84-1,ROUNDDOWN($F135-1,0))):W124)/$F135-IF(X$84>$F135,(OFFSET(W124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(W124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(X124,0,-MIN(Y$84-1,ROUNDDOWN($F135-1,0))):X124)/$F135-IF(Y$84>$F135,(OFFSET(X124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(X124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(Y124,0,-MIN(Z$84-1,ROUNDDOWN($F135-1,0))):Y124)/$F135-IF(Z$84>$F135,(OFFSET(Y124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Y124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(Z124,0,-MIN(AA$84-1,ROUNDDOWN($F135-1,0))):Z124)/$F135-IF(AA$84>$F135,(OFFSET(Z124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Z124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(AA124,0,-MIN(AB$84-1,ROUNDDOWN($F135-1,0))):AA124)/$F135-IF(AB$84>$F135,(OFFSET(AA124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AA124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(AB124,0,-MIN(AC$84-1,ROUNDDOWN($F135-1,0))):AB124)/$F135-IF(AC$84>$F135,(OFFSET(AB124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AB124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1968.324367148695,"d":"-1,968"}},{"$f":"-SUM(OFFSET(AC124,0,-MIN(AD$84-1,ROUNDDOWN($F135-1,0))):AC124)/$F135-IF(AD$84>$F135,(OFFSET(AC124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AC124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1070.132303282494,"d":"-1,070"}},{"$f":"-SUM(OFFSET(AD124,0,-MIN(AE$84-1,ROUNDDOWN($F135-1,0))):AD124)/$F135-IF(AE$84>$F135,(OFFSET(AD124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AD124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-608.4381131284318,"d":"-608"}},{"$f":"-SUM(OFFSET(AE124,0,-MIN(AF$84-1,ROUNDDOWN($F135-1,0))):AE124)/$F135-IF(AF$84>$F135,(OFFSET(AE124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AE124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-346.27871476713517,"d":"-346"}},{"$f":"-SUM(OFFSET(AF124,0,-MIN(AG$84-1,ROUNDDOWN($F135-1,0))):AF124)/$F135-IF(AG$84>$F135,(OFFSET(AF124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AF124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-186.89999867620878,"d":"-187"}},{"$f":"-SUM(OFFSET(AG124,0,-MIN(AH$84-1,ROUNDDOWN($F135-1,0))):AG124)/$F135-IF(AH$84>$F135,(OFFSET(AG124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AG124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-17.409383495170566,"d":"-17"}},{"$f":"-SUM(OFFSET(AH124,0,-MIN(AI$84-1,ROUNDDOWN($F135-1,0))):AH124)/$F135-IF(AI$84>$F135,(OFFSET(AH124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AH124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-0.3599183459598976,"d":"-0"}},{"$f":"-SUM(OFFSET(AI124,0,-MIN(AJ$84-1,ROUNDDOWN($F135-1,0))):AI124)/$F135-IF(AJ$84>$F135,(OFFSET(AI124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AI124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AJ124,0,-MIN(AK$84-1,ROUNDDOWN($F135-1,0))):AJ124)/$F135-IF(AK$84>$F135,(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AK124,0,-MIN(AL$84-1,ROUNDDOWN($F135-1,0))):AK124)/$F135-IF(AL$84>$F135,(OFFSET(AK124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AK124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AL124,0,-MIN(AM$84-1,ROUNDDOWN($F135-1,0))):AL124)/$F135-IF(AM$84>$F135,(OFFSET(AL124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AL124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AM124,0,-MIN(AN$84-1,ROUNDDOWN($F135-1,0))):AM124)/$F135-IF(AN$84>$F135,(OFFSET(AM124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AM124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AN124,0,-MIN(AO$84-1,ROUNDDOWN($F135-1,0))):AN124)/$F135-IF(AO$84>$F135,(OFFSET(AN124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AN124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AO124,0,-MIN(AP$84-1,ROUNDDOWN($F135-1,0))):AO124)/$F135-IF(AP$84>$F135,(OFFSET(AO124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AO124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AP124,0,-MIN(AQ$84-1,ROUNDDOWN($F135-1,0))):AP124)/$F135-IF(AQ$84>$F135,(OFFSET(AP124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AP124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AQ124,0,-MIN(AR$84-1,ROUNDDOWN($F135-1,0))):AQ124)/$F135-IF(AR$84>$F135,(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AR124,0,-MIN(AS$84-1,ROUNDDOWN($F135-1,0))):AR124)/$F135-IF(AS$84>$F135,(OFFSET(AR124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AR124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AS124,0,-MIN(AT$84-1,ROUNDDOWN($F135-1,0))):AS124)/$F135-IF(AT$84>$F135,(OFFSET(AS124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AS124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AT124,0,-MIN(AU$84-1,ROUNDDOWN($F135-1,0))):AT124)/$F135-IF(AU$84>$F135,(OFFSET(AT124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AT124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AU124,0,-MIN(AV$84-1,ROUNDDOWN($F135-1,0))):AU124)/$F135-IF(AV$84>$F135,(OFFSET(AU124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AU124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B41","v":"Amort. -  Compression"},{"$nulls":3},{"$f":"D41","v":{"v":20,"d":"20.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H125,0,-MIN(I$84-1,ROUNDDOWN($F136-1,0))):H125)/$F136-IF(I$84>$F136,(OFFSET(H125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(H125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(I125,0,-MIN(J$84-1,ROUNDDOWN($F136-1,0))):I125)/$F136-IF(J$84>$F136,(OFFSET(I125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(I125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(J125,0,-MIN(K$84-1,ROUNDDOWN($F136-1,0))):J125)/$F136-IF(K$84>$F136,(OFFSET(J125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(J125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(K125,0,-MIN(L$84-1,ROUNDDOWN($F136-1,0))):K125)/$F136-IF(L$84>$F136,(OFFSET(K125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(K125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(L125,0,-MIN(M$84-1,ROUNDDOWN($F136-1,0))):L125)/$F136-IF(M$84>$F136,(OFFSET(L125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(L125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(M125,0,-MIN(N$84-1,ROUNDDOWN($F136-1,0))):M125)/$F136-IF(N$84>$F136,(OFFSET(M125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(M125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(N125,0,-MIN(O$84-1,ROUNDDOWN($F136-1,0))):N125)/$F136-IF(O$84>$F136,(OFFSET(N125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(N125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(O125,0,-MIN(P$84-1,ROUNDDOWN($F136-1,0))):O125)/$F136-IF(P$84>$F136,(OFFSET(O125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(O125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(P125,0,-MIN(Q$84-1,ROUNDDOWN($F136-1,0))):P125)/$F136-IF(Q$84>$F136,(OFFSET(P125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(P125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Q125,0,-MIN(R$84-1,ROUNDDOWN($F136-1,0))):Q125)/$F136-IF(R$84>$F136,(OFFSET(Q125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Q125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(R125,0,-MIN(S$84-1,ROUNDDOWN($F136-1,0))):R125)/$F136-IF(S$84>$F136,(OFFSET(R125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(R125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(S125,0,-MIN(T$84-1,ROUNDDOWN($F136-1,0))):S125)/$F136-IF(T$84>$F136,(OFFSET(S125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(S125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(T125,0,-MIN(U$84-1,ROUNDDOWN($F136-1,0))):T125)/$F136-IF(U$84>$F136,(OFFSET(T125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(T125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(U125,0,-MIN(V$84-1,ROUNDDOWN($F136-1,0))):U125)/$F136-IF(V$84>$F136,(OFFSET(U125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(U125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(V125,0,-MIN(W$84-1,ROUNDDOWN($F136-1,0))):V125)/$F136-IF(W$84>$F136,(OFFSET(V125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(V125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(W125,0,-MIN(X$84-1,ROUNDDOWN($F136-1,0))):W125)/$F136-IF(X$84>$F136,(OFFSET(W125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(W125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(X125,0,-MIN(Y$84-1,ROUNDDOWN($F136-1,0))):X125)/$F136-IF(Y$84>$F136,(OFFSET(X125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(X125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Y125,0,-MIN(Z$84-1,ROUNDDOWN($F136-1,0))):Y125)/$F136-IF(Z$84>$F136,(OFFSET(Y125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Y125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Z125,0,-MIN(AA$84-1,ROUNDDOWN($F136-1,0))):Z125)/$F136-IF(AA$84>$F136,(OFFSET(Z125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Z125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AA125,0,-MIN(AB$84-1,ROUNDDOWN($F136-1,0))):AA125)/$F136-IF(AB$84>$F136,(OFFSET(AA125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AA125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AB125,0,-MIN(AC$84-1,ROUNDDOWN($F136-1,0))):AB125)/$F136-IF(AC$84>$F136,(OFFSET(AB125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AB125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AC125,0,-MIN(AD$84-1,ROUNDDOWN($F136-1,0))):AC125)/$F136-IF(AD$84>$F136,(OFFSET(AC125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AC125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AD125,0,-MIN(AE$84-1,ROUNDDOWN($F136-1,0))):AD125)/$F136-IF(AE$84>$F136,(OFFSET(AD125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AD125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AE125,0,-MIN(AF$84-1,ROUNDDOWN($F136-1,0))):AE125)/$F136-IF(AF$84>$F136,(OFFSET(AE125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AE125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AF125,0,-MIN(AG$84-1,ROUNDDOWN($F136-1,0))):AF125)/$F136-IF(AG$84>$F136,(OFFSET(AF125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AF125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AG125,0,-MIN(AH$84-1,ROUNDDOWN($F136-1,0))):AG125)/$F136-IF(AH$84>$F136,(OFFSET(AG125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AG125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AH125,0,-MIN(AI$84-1,ROUNDDOWN($F136-1,0))):AH125)/$F136-IF(AI$84>$F136,(OFFSET(AH125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AH125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AI125,0,-MIN(AJ$84-1,ROUNDDOWN($F136-1,0))):AI125)/$F136-IF(AJ$84>$F136,(OFFSET(AI125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AI125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AJ125,0,-MIN(AK$84-1,ROUNDDOWN($F136-1,0))):AJ125)/$F136-IF(AK$84>$F136,(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AK125,0,-MIN(AL$84-1,ROUNDDOWN($F136-1,0))):AK125)/$F136-IF(AL$84>$F136,(OFFSET(AK125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AK125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AL125,0,-MIN(AM$84-1,ROUNDDOWN($F136-1,0))):AL125)/$F136-IF(AM$84>$F136,(OFFSET(AL125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AL125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AM125,0,-MIN(AN$84-1,ROUNDDOWN($F136-1,0))):AM125)/$F136-IF(AN$84>$F136,(OFFSET(AM125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AM125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AN125,0,-MIN(AO$84-1,ROUNDDOWN($F136-1,0))):AN125)/$F136-IF(AO$84>$F136,(OFFSET(AN125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AN125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AO125,0,-MIN(AP$84-1,ROUNDDOWN($F136-1,0))):AO125)/$F136-IF(AP$84>$F136,(OFFSET(AO125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AO125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AP125,0,-MIN(AQ$84-1,ROUNDDOWN($F136-1,0))):AP125)/$F136-IF(AQ$84>$F136,(OFFSET(AP125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AP125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AQ125,0,-MIN(AR$84-1,ROUNDDOWN($F136-1,0))):AQ125)/$F136-IF(AR$84>$F136,(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AR125,0,-MIN(AS$84-1,ROUNDDOWN($F136-1,0))):AR125)/$F136-IF(AS$84>$F136,(OFFSET(AR125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AR125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AS125,0,-MIN(AT$84-1,ROUNDDOWN($F136-1,0))):AS125)/$F136-IF(AT$84>$F136,(OFFSET(AS125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AS125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AT125,0,-MIN(AU$84-1,ROUNDDOWN($F136-1,0))):AT125)/$F136-IF(AU$84>$F136,(OFFSET(AT125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AT125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AU125,0,-MIN(AV$84-1,ROUNDDOWN($F136-1,0))):AU125)/$F136-IF(AV$84>$F136,(OFFSET(AU125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AU125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B42","v":"Amort. -  Servitude"},{"$nulls":3},{"$f":"D42","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H126,0,-MIN(I$84-1,$F137-1)):H126)/$F137","v":0},{"$f":"-SUM(OFFSET(I126,0,-MIN(J$84-1,$F137-1)):I126)/$F137","v":0},{"$f":"-SUM(OFFSET(J126,0,-MIN(K$84-1,$F137-1)):J126)/$F137","v":0},{"$f":"-SUM(OFFSET(K126,0,-MIN(L$84-1,ROUNDDOWN($F137-1,0))):K126)/$F137-IF(L$84>$F137,(OFFSET(K126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(K126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(L126,0,-MIN(M$84-1,ROUNDDOWN($F137-1,0))):L126)/$F137-IF(M$84>$F137,(OFFSET(L126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(L126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(M126,0,-MIN(N$84-1,ROUNDDOWN($F137-1,0))):M126)/$F137-IF(N$84>$F137,(OFFSET(M126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(M126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(N126,0,-MIN(O$84-1,ROUNDDOWN($F137-1,0))):N126)/$F137-IF(O$84>$F137,(OFFSET(N126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(N126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(O126,0,-MIN(P$84-1,ROUNDDOWN($F137-1,0))):O126)/$F137-IF(P$84>$F137,(OFFSET(O126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(O126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(P126,0,-MIN(Q$84-1,ROUNDDOWN($F137-1,0))):P126)/$F137-IF(Q$84>$F137,(OFFSET(P126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(P126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Q126,0,-MIN(R$84-1,ROUNDDOWN($F137-1,0))):Q126)/$F137-IF(R$84>$F137,(OFFSET(Q126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Q126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(R126,0,-MIN(S$84-1,ROUNDDOWN($F137-1,0))):R126)/$F137-IF(S$84>$F137,(OFFSET(R126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(R126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(S126,0,-MIN(T$84-1,ROUNDDOWN($F137-1,0))):S126)/$F137-IF(T$84>$F137,(OFFSET(S126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(S126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(T126,0,-MIN(U$84-1,ROUNDDOWN($F137-1,0))):T126)/$F137-IF(U$84>$F137,(OFFSET(T126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(T126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(U126,0,-MIN(V$84-1,ROUNDDOWN($F137-1,0))):U126)/$F137-IF(V$84>$F137,(OFFSET(U126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(U126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(V126,0,-MIN(W$84-1,ROUNDDOWN($F137-1,0))):V126)/$F137-IF(W$84>$F137,(OFFSET(V126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(V126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(W126,0,-MIN(X$84-1,ROUNDDOWN($F137-1,0))):W126)/$F137-IF(X$84>$F137,(OFFSET(W126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(W126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(X126,0,-MIN(Y$84-1,ROUNDDOWN($F137-1,0))):X126)/$F137-IF(Y$84>$F137,(OFFSET(X126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(X126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Y126,0,-MIN(Z$84-1,ROUNDDOWN($F137-1,0))):Y126)/$F137-IF(Z$84>$F137,(OFFSET(Y126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Y126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Z126,0,-MIN(AA$84-1,ROUNDDOWN($F137-1,0))):Z126)/$F137-IF(AA$84>$F137,(OFFSET(Z126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Z126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AA126,0,-MIN(AB$84-1,ROUNDDOWN($F137-1,0))):AA126)/$F137-IF(AB$84>$F137,(OFFSET(AA126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AA126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AB126,0,-MIN(AC$84-1,ROUNDDOWN($F137-1,0))):AB126)/$F137-IF(AC$84>$F137,(OFFSET(AB126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AB126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AC126,0,-MIN(AD$84-1,ROUNDDOWN($F137-1,0))):AC126)/$F137-IF(AD$84>$F137,(OFFSET(AC126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AC126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AD126,0,-MIN(AE$84-1,ROUNDDOWN($F137-1,0))):AD126)/$F137-IF(AE$84>$F137,(OFFSET(AD126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AD126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AE126,0,-MIN(AF$84-1,ROUNDDOWN($F137-1,0))):AE126)/$F137-IF(AF$84>$F137,(OFFSET(AE126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AE126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AF126,0,-MIN(AG$84-1,ROUNDDOWN($F137-1,0))):AF126)/$F137-IF(AG$84>$F137,(OFFSET(AF126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AF126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AG126,0,-MIN(AH$84-1,ROUNDDOWN($F137-1,0))):AG126)/$F137-IF(AH$84>$F137,(OFFSET(AG126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AG126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AH126,0,-MIN(AI$84-1,ROUNDDOWN($F137-1,0))):AH126)/$F137-IF(AI$84>$F137,(OFFSET(AH126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AH126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AI126,0,-MIN(AJ$84-1,ROUNDDOWN($F137-1,0))):AI126)/$F137-IF(AJ$84>$F137,(OFFSET(AI126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AI126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AJ126,0,-MIN(AK$84-1,ROUNDDOWN($F137-1,0))):AJ126)/$F137-IF(AK$84>$F137,(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AK126,0,-MIN(AL$84-1,ROUNDDOWN($F137-1,0))):AK126)/$F137-IF(AL$84>$F137,(OFFSET(AK126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AK126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AL126,0,-MIN(AM$84-1,ROUNDDOWN($F137-1,0))):AL126)/$F137-IF(AM$84>$F137,(OFFSET(AL126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AL126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AM126,0,-MIN(AN$84-1,ROUNDDOWN($F137-1,0))):AM126)/$F137-IF(AN$84>$F137,(OFFSET(AM126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AM126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AN126,0,-MIN(AO$84-1,ROUNDDOWN($F137-1,0))):AN126)/$F137-IF(AO$84>$F137,(OFFSET(AN126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AN126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AO126,0,-MIN(AP$84-1,ROUNDDOWN($F137-1,0))):AO126)/$F137-IF(AP$84>$F137,(OFFSET(AO126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AO126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AP126,0,-MIN(AQ$84-1,ROUNDDOWN($F137-1,0))):AP126)/$F137-IF(AQ$84>$F137,(OFFSET(AP126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AP126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AQ126,0,-MIN(AR$84-1,ROUNDDOWN($F137-1,0))):AQ126)/$F137-IF(AR$84>$F137,(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AR126,0,-MIN(AS$84-1,ROUNDDOWN($F137-1,0))):AR126)/$F137-IF(AS$84>$F137,(OFFSET(AR126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AR126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AS126,0,-MIN(AT$84-1,ROUNDDOWN($F137-1,0))):AS126)/$F137-IF(AT$84>$F137,(OFFSET(AS126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AS126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AT126,0,-MIN(AU$84-1,ROUNDDOWN($F137-1,0))):AT126)/$F137-IF(AU$84>$F137,(OFFSET(AT126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AT126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AU126,0,-MIN(AV$84-1,ROUNDDOWN($F137-1,0))):AU126)/$F137-IF(AV$84>$F137,(OFFSET(AU126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AU126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B43","v":"Amort. -  Transport"},{"$nulls":3},{"$f":"D43","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H127,0,-MIN(I$84-1,$F138-1)):H127)/$F138","v":0},{"$f":"-SUM(OFFSET(I127,0,-MIN(J$84-1,$F138-1)):I127)/$F138","v":0},{"$f":"-SUM(OFFSET(J127,0,-MIN(K$84-1,$F138-1)):J127)/$F138","v":0},{"$f":"-SUM(OFFSET(K127,0,-MIN(L$84-1,ROUNDDOWN($F138-1,0))):K127)/$F138-IF(L$84>$F138,(OFFSET(K127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(K127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(L127,0,-MIN(M$84-1,ROUNDDOWN($F138-1,0))):L127)/$F138-IF(M$84>$F138,(OFFSET(L127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(L127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(M127,0,-MIN(N$84-1,ROUNDDOWN($F138-1,0))):M127)/$F138-IF(N$84>$F138,(OFFSET(M127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(M127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(N127,0,-MIN(O$84-1,ROUNDDOWN($F138-1,0))):N127)/$F138-IF(O$84>$F138,(OFFSET(N127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(N127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(O127,0,-MIN(P$84-1,ROUNDDOWN($F138-1,0))):O127)/$F138-IF(P$84>$F138,(OFFSET(O127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(O127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(P127,0,-MIN(Q$84-1,ROUNDDOWN($F138-1,0))):P127)/$F138-IF(Q$84>$F138,(OFFSET(P127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(P127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Q127,0,-MIN(R$84-1,ROUNDDOWN($F138-1,0))):Q127)/$F138-IF(R$84>$F138,(OFFSET(Q127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Q127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(R127,0,-MIN(S$84-1,ROUNDDOWN($F138-1,0))):R127)/$F138-IF(S$84>$F138,(OFFSET(R127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(R127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(S127,0,-MIN(T$84-1,ROUNDDOWN($F138-1,0))):S127)/$F138-IF(T$84>$F138,(OFFSET(S127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(S127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(T127,0,-MIN(U$84-1,ROUNDDOWN($F138-1,0))):T127)/$F138-IF(U$84>$F138,(OFFSET(T127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(T127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(U127,0,-MIN(V$84-1,ROUNDDOWN($F138-1,0))):U127)/$F138-IF(V$84>$F138,(OFFSET(U127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(U127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(V127,0,-MIN(W$84-1,ROUNDDOWN($F138-1,0))):V127)/$F138-IF(W$84>$F138,(OFFSET(V127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(V127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(W127,0,-MIN(X$84-1,ROUNDDOWN($F138-1,0))):W127)/$F138-IF(X$84>$F138,(OFFSET(W127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(W127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(X127,0,-MIN(Y$84-1,ROUNDDOWN($F138-1,0))):X127)/$F138-IF(Y$84>$F138,(OFFSET(X127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(X127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Y127,0,-MIN(Z$84-1,ROUNDDOWN($F138-1,0))):Y127)/$F138-IF(Z$84>$F138,(OFFSET(Y127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Y127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Z127,0,-MIN(AA$84-1,ROUNDDOWN($F138-1,0))):Z127)/$F138-IF(AA$84>$F138,(OFFSET(Z127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Z127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AA127,0,-MIN(AB$84-1,ROUNDDOWN($F138-1,0))):AA127)/$F138-IF(AB$84>$F138,(OFFSET(AA127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AA127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AB127,0,-MIN(AC$84-1,ROUNDDOWN($F138-1,0))):AB127)/$F138-IF(AC$84>$F138,(OFFSET(AB127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AB127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AC127,0,-MIN(AD$84-1,ROUNDDOWN($F138-1,0))):AC127)/$F138-IF(AD$84>$F138,(OFFSET(AC127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AC127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AD127,0,-MIN(AE$84-1,ROUNDDOWN($F138-1,0))):AD127)/$F138-IF(AE$84>$F138,(OFFSET(AD127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AD127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AE127,0,-MIN(AF$84-1,ROUNDDOWN($F138-1,0))):AE127)/$F138-IF(AF$84>$F138,(OFFSET(AE127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AE127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AF127,0,-MIN(AG$84-1,ROUNDDOWN($F138-1,0))):AF127)/$F138-IF(AG$84>$F138,(OFFSET(AF127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AF127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AG127,0,-MIN(AH$84-1,ROUNDDOWN($F138-1,0))):AG127)/$F138-IF(AH$84>$F138,(OFFSET(AG127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AG127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AH127,0,-MIN(AI$84-1,ROUNDDOWN($F138-1,0))):AH127)/$F138-IF(AI$84>$F138,(OFFSET(AH127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AH127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AI127,0,-MIN(AJ$84-1,ROUNDDOWN($F138-1,0))):AI127)/$F138-IF(AJ$84>$F138,(OFFSET(AI127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AI127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AJ127,0,-MIN(AK$84-1,ROUNDDOWN($F138-1,0))):AJ127)/$F138-IF(AK$84>$F138,(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AK127,0,-MIN(AL$84-1,ROUNDDOWN($F138-1,0))):AK127)/$F138-IF(AL$84>$F138,(OFFSET(AK127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AK127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AL127,0,-MIN(AM$84-1,ROUNDDOWN($F138-1,0))):AL127)/$F138-IF(AM$84>$F138,(OFFSET(AL127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AL127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AM127,0,-MIN(AN$84-1,ROUNDDOWN($F138-1,0))):AM127)/$F138-IF(AN$84>$F138,(OFFSET(AM127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AM127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AN127,0,-MIN(AO$84-1,ROUNDDOWN($F138-1,0))):AN127)/$F138-IF(AO$84>$F138,(OFFSET(AN127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AN127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AO127,0,-MIN(AP$84-1,ROUNDDOWN($F138-1,0))):AO127)/$F138-IF(AP$84>$F138,(OFFSET(AO127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AO127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AP127,0,-MIN(AQ$84-1,ROUNDDOWN($F138-1,0))):AP127)/$F138-IF(AQ$84>$F138,(OFFSET(AP127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AP127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AQ127,0,-MIN(AR$84-1,ROUNDDOWN($F138-1,0))):AQ127)/$F138-IF(AR$84>$F138,(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AR127,0,-MIN(AS$84-1,ROUNDDOWN($F138-1,0))):AR127)/$F138-IF(AS$84>$F138,(OFFSET(AR127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AR127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AS127,0,-MIN(AT$84-1,ROUNDDOWN($F138-1,0))):AS127)/$F138-IF(AT$84>$F138,(OFFSET(AS127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AS127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AT127,0,-MIN(AU$84-1,ROUNDDOWN($F138-1,0))):AT127)/$F138-IF(AU$84>$F138,(OFFSET(AT127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AT127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AU127,0,-MIN(AV$84-1,ROUNDDOWN($F138-1,0))):AU127)/$F138-IF(AV$84>$F138,(OFFSET(AU127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AU127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0}]
[null,"Amort. -  PRC  5ans",{"$nulls":3},{"$f":"D49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I129,0,-MIN(I$84-1,$F139-1)):I129)/$F139","v":0},{"$f":"-SUM(OFFSET(J129,0,-MIN(J$84-1,$F139-1)):J129)/$F139","v":0},{"$f":"-SUM(OFFSET(K129,0,-MIN(K$84-1,$F139-1)):K129)/$F139","v":0},{"$f":"-SUM(OFFSET(L129,0,-MIN(L$84-1,$F139-1)):L129)/$F139","v":0},{"$f":"-SUM(OFFSET(M129,0,-MIN(M$84-1,$F139-1)):M129)/$F139","v":0},{"$f":"-SUM(OFFSET(N129,0,-MIN(N$84-1,$F139-1)):N129)/$F139","v":0},{"$f":"-SUM(OFFSET(O129,0,-MIN(O$84-1,$F139-1)):O129)/$F139","v":0},{"$f":"-SUM(OFFSET(P129,0,-MIN(P$84-1,$F139-1)):P129)/$F139","v":0},{"$f":"-SUM(OFFSET(Q129,0,-MIN(Q$84-1,$F139-1)):Q129)/$F139","v":0},{"$f":"-SUM(OFFSET(R129,0,-MIN(R$84-1,$F139-1)):R129)/$F139","v":0},{"$f":"-SUM(OFFSET(S129,0,-MIN(S$84-1,$F139-1)):S129)/$F139","v":0},{"$f":"-SUM(OFFSET(T129,0,-MIN(T$84-1,$F139-1)):T129)/$F139","v":0},{"$f":"-SUM(OFFSET(U129,0,-MIN(U$84-1,$F139-1)):U129)/$F139","v":0},{"$f":"-SUM(OFFSET(V129,0,-MIN(V$84-1,$F139-1)):V129)/$F139","v":0},{"$f":"-SUM(OFFSET(W129,0,-MIN(W$84-1,$F139-1)):W129)/$F139","v":0},{"$f":"-SUM(OFFSET(X129,0,-MIN(X$84-1,$F139-1)):X129)/$F139","v":0},{"$f":"-SUM(OFFSET(Y129,0,-MIN(Y$84-1,$F139-1)):Y129)/$F139","v":0},{"$f":"-SUM(OFFSET(Z129,0,-MIN(Z$84-1,$F139-1)):Z129)/$F139","v":0},{"$f":"-SUM(OFFSET(AA129,0,-MIN(AA$84-1,$F139-1)):AA129)/$F139","v":0},{"$f":"-SUM(OFFSET(AB129,0,-MIN(AB$84-1,$F139-1)):AB129)/$F139","v":0},{"$f":"-SUM(OFFSET(AC129,0,-MIN(AC$84-1,$F139-1)):AC129)/$F139","v":0},{"$f":"-SUM(OFFSET(AD129,0,-MIN(AD$84-1,$F139-1)):AD129)/$F139","v":0},{"$f":"-SUM(OFFSET(AE129,0,-MIN(AE$84-1,$F139-1)):AE129)/$F139","v":0},{"$f":"-SUM(OFFSET(AF129,0,-MIN(AF$84-1,$F139-1)):AF129)/$F139","v":0},{"$f":"-SUM(OFFSET(AG129,0,-MIN(AG$84-1,$F139-1)):AG129)/$F139","v":0},{"$f":"-SUM(OFFSET(AH129,0,-MIN(AH$84-1,$F139-1)):AH129)/$F139","v":0},{"$f":"-SUM(OFFSET(AI129,0,-MIN(AI$84-1,$F139-1)):AI129)/$F139","v":0},{"$f":"-SUM(OFFSET(AJ129,0,-MIN(AJ$84-1,$F139-1)):AJ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AK129,0,-MIN(AK$84-1,$F139-1)):AK129)/$F139","v":0},{"$f":"-SUM(OFFSET(AL129,0,-MIN(AL$84-1,$F139-1)):AL129)/$F139","v":0},{"$f":"-SUM(OFFSET(AM129,0,-MIN(AM$84-1,$F139-1)):AM129)/$F139","v":0},{"$f":"-SUM(OFFSET(AN129,0,-MIN(AN$84-1,$F139-1)):AN129)/$F139","v":0},{"$f":"-SUM(OFFSET(AO129,0,-MIN(AO$84-1,$F139-1)):AO129)/$F139","v":0},{"$f":"-SUM(OFFSET(AP129,0,-MIN(AP$84-1,$F139-1)):AP129)/$F139","v":0},{"$f":"-SUM(OFFSET(AQ129,0,-MIN(AQ$84-1,$F139-1)):AQ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AR129,0,-MIN(AR$84-1,$F139-1)):AR129)/$F139","v":0},{"$f":"-SUM(OFFSET(AS129,0,-MIN(AS$84-1,$F139-1)):AS129)/$F139","v":0},{"$f":"-SUM(OFFSET(AT129,0,-MIN(AT$84-1,$F139-1)):AT129)/$F139","v":0},{"$f":"-SUM(OFFSET(AU129,0,-MIN(AU$84-1,$F139-1)):AU129)/$F139","v":0},{"$f":"-SUM(OFFSET(AV129,0,-MIN(AV$84-1,$F139-1)):AV129)/$F139","v":0}]
[null,"Amort. -  PRC 10 ans (including CASEP PRC - 10 ans)",{"$nulls":3},{"$f":"D50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I130,0,-MIN(I$84-1,$F140-1)):I130)/$F140-SUM(OFFSET(I131,0,-MIN(I$84-1,$F140-1)):I131)/$F140","v":{"v":-2954.655172413793,"d":"-2,955"}},{"$f":"-SUM(OFFSET(J130,0,-MIN(J$84-1,$F140-1)):J130)/$F140-SUM(OFFSET(J131,0,-MIN(J$84-1,$F140-1)):J131)/$F140","v":{"v":-4365.724137931034,"d":"-4,366"}},{"$f":"-SUM(OFFSET(K130,0,-MIN(K$84-1,$F140-1)):K130)/$F140-SUM(OFFSET(K131,0,-MIN(K$84-1,$F140-1)):K131)/$F140","v":{"v":-5929.551724137931,"d":"-5,930"}},{"$f":"-SUM(OFFSET(L130,0,-MIN(L$84-1,$F140-1)):L130)/$F140-SUM(OFFSET(L131,0,-MIN(L$84-1,$F140-1)):L131)/$F140","v":{"v":-6670.5862068965525,"d":"-6,671"}},{"$f":"-SUM(OFFSET(M130,0,-MIN(M$84-1,$F140-1)):M130)/$F140-SUM(OFFSET(M131,0,-MIN(M$84-1,$F140-1)):M131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(N130,0,-MIN(N$84-1,$F140-1)):N130)/$F140-SUM(OFFSET(N131,0,-MIN(N$84-1,$F140-1)):N131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(O130,0,-MIN(O$84-1,$F140-1)):O130)/$F140-SUM(OFFSET(O131,0,-MIN(O$84-1,$F140-1)):O131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(P130,0,-MIN(P$84-1,$F140-1)):P130)/$F140-SUM(OFFSET(P131,0,-MIN(P$84-1,$F140-1)):P131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(Q130,0,-MIN(Q$84-1,$F140-1)):Q130)/$F140-SUM(OFFSET(Q131,0,-MIN(Q$84-1,$F140-1)):Q131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(R130,0,-MIN(R$84-1,$F140-1)):R130)/$F140-SUM(OFFSET(R131,0,-MIN(R$84-1,$F140-1)):R131)/$F140","v":{"v":-7307.48275862069,"d":"-7,307"}},{"$f":"-SUM(OFFSET(S130,0,-MIN(S$84-1,$F140-1)):S130)/$F140-SUM(OFFSET(S131,0,-MIN(S$84-1,$F140-1)):S131)/$F140","v":{"v":-4352.827586206896,"d":"-4,353"}},{"$f":"-SUM(OFFSET(T130,0,-MIN(T$84-1,$F140-1)):T130)/$F140-SUM(OFFSET(T131,0,-MIN(T$84-1,$F140-1)):T131)/$F140","v":{"v":-2941.7586206896553,"d":"-2,942"}},{"$f":"-SUM(OFFSET(U130,0,-MIN(U$84-1,$F140-1)):U130)/$F140-SUM(OFFSET(U131,0,-MIN(U$84-1,$F140-1)):U131)/$F140","v":{"v":-1377.9310344827586,"d":"-1,378"}},{"$f":"-SUM(OFFSET(V130,0,-MIN(V$84-1,$F140-1)):V130)/$F140-SUM(OFFSET(V131,0,-MIN(V$84-1,$F140-1)):V131)/$F140","v":{"v":-636.8965517241379,"d":"-637"}},{"$f":"-SUM(OFFSET(W130,0,-MIN(W$84-1,$F140-1)):W130)/$F140-SUM(OFFSET(W131,0,-MIN(W$84-1,$F140-1)):W131)/$F140","v":0},{"$f":"-SUM(OFFSET(X130,0,-MIN(X$84-1,$F140-1)):X130)/$F140-SUM(OFFSET(X131,0,-MIN(X$84-1,$F140-1)):X131)/$F140","v":0},{"$f":"-SUM(OFFSET(Y130,0,-MIN(Y$84-1,$F140-1)):Y130)/$F140-SUM(OFFSET(Y131,0,-MIN(Y$84-1,$F140-1)):Y131)/$F140","v":0},{"$f":"-SUM(OFFSET(Z130,0,-MIN(Z$84-1,$F140-1)):Z130)/$F140-SUM(OFFSET(Z131,0,-MIN(Z$84-1,$F140-1)):Z131)/$F140","v":0},{"$f":"-SUM(OFFSET(AA130,0,-MIN(AA$84-1,$F140-1)):AA130)/$F140-SUM(OFFSET(AA131,0,-MIN(AA$84-1,$F140-1)):AA131)/$F140","v":0},{"$f":"-SUM(OFFSET(AB130,0,-MIN(AB$84-1,$F140-1)):AB130)/$F140-SUM(OFFSET(AB131,0,-MIN(AB$84-1,$F140-1)):AB131)/$F140","v":0},{"$f":"-SUM(OFFSET(AC130,0,-MIN(AC$84-1,$F140-1)):AC130)/$F140-SUM(OFFSET(AC131,0,-MIN(AC$84-1,$F140-1)):AC131)/$F140","v":0},{"$f":"-SUM(OFFSET(AD130,0,-MIN(AD$84-1,$F140-1)):AD130)/$F140-SUM(OFFSET(AD131,0,-MIN(AD$84-1,$F140-1)):AD131)/$F140","v":0},{"$f":"-SUM(OFFSET(AE130,0,-MIN(AE$84-1,$F140-1)):AE130)/$F140-SUM(OFFSET(AE131,0,-MIN(AE$84-1,$F140-1)):AE131)/$F140","v":0},{"$f":"-SUM(OFFSET(AF130,0,-MIN(AF$84-1,$F140-1)):AF130)/$F140-SUM(OFFSET(AF131,0,-MIN(AF$84-1,$F140-1)):AF131)/$F140","v":0},{"$f":"-SUM(OFFSET(AG130,0,-MIN(AG$84-1,$F140-1)):AG130)/$F140-SUM(OFFSET(AG131,0,-MIN(AG$84-1,$F140-1)):AG131)/$F140","v":0},{"$f":"-SUM(OFFSET(AH130,0,-MIN(AH$84-1,$F140-1)):AH130)/$F140-SUM(OFFSET(AH131,0,-MIN(AH$84-1,$F140-1)):AH131)/$F140","v":0},{"$f":"-SUM(OFFSET(AI130,0,-MIN(AI$84-1,$F140-1)):AI130)/$F140-SUM(OFFSET(AI131,0,-MIN(AI$84-1,$F140-1)):AI131)/$F140","v":0},{"$f":"-SUM(OFFSET(AJ130,0,-MIN(AJ$84-1,$F140-1)):AJ130)/$F140-SUM(OFFSET(AJ131,0,-MIN(AJ$84-1,$F140-1)):AJ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AK130,0,-MIN(AK$84-1,$F140-1)):AK130)/$F140-SUM(OFFSET(AK131,0,-MIN(AK$84-1,$F140-1)):AK131)/$F140","v":0},{"$f":"-SUM(OFFSET(AL130,0,-MIN(AL$84-1,$F140-1)):AL130)/$F140-SUM(OFFSET(AL131,0,-MIN(AL$84-1,$F140-1)):AL131)/$F140","v":0},{"$f":"-SUM(OFFSET(AM130,0,-MIN(AM$84-1,$F140-1)):AM130)/$F140-SUM(OFFSET(AM131,0,-MIN(AM$84-1,$F140-1)):AM131)/$F140","v":0},{"$f":"-SUM(OFFSET(AN130,0,-MIN(AN$84-1,$F140-1)):AN130)/$F140-SUM(OFFSET(AN131,0,-MIN(AN$84-1,$F140-1)):AN131)/$F140","v":0},{"$f":"-SUM(OFFSET(AO130,0,-MIN(AO$84-1,$F140-1)):AO130)/$F140-SUM(OFFSET(AO131,0,-MIN(AO$84-1,$F140-1)):AO131)/$F140","v":0},{"$f":"-SUM(OFFSET(AP130,0,-MIN(AP$84-1,$F140-1)):AP130)/$F140-SUM(OFFSET(AP131,0,-MIN(AP$84-1,$F140-1)):AP131)/$F140","v":0},{"$f":"-SUM(OFFSET(AQ130,0,-MIN(AQ$84-1,$F140-1)):AQ130)/$F140-SUM(OFFSET(AQ131,0,-MIN(AQ$84-1,$F140-1)):AQ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AR130,0,-MIN(AR$84-1,$F140-1)):AR130)/$F140-SUM(OFFSET(AR131,0,-MIN(AR$84-1,$F140-1)):AR131)/$F140","v":0},{"$f":"-SUM(OFFSET(AS130,0,-MIN(AS$84-1,$F140-1)):AS130)/$F140-SUM(OFFSET(AS131,0,-MIN(AS$84-1,$F140-1)):AS131)/$F140","v":0},{"$f":"-SUM(OFFSET(AT130,0,-MIN(AT$84-1,$F140-1)):AT130)/$F140-SUM(OFFSET(AT131,0,-MIN(AT$84-1,$F140-1)):AT131)/$F140","v":0},{"$f":"-SUM(OFFSET(AU130,0,-MIN(AU$84-1,$F140-1)):AU130)/$F140-SUM(OFFSET(AU131,0,-MIN(AU$84-1,$F140-1)):AU131)/$F140","v":0},{"$f":"-SUM(OFFSET(AV130,0,-MIN(AV$84-1,$F140-1)):AV130)/$F140-SUM(OFFSET(AV131,0,-MIN(AV$84-1,$F140-1)):AV131)/$F140","v":0}]
[{"$nulls":8},{"$f":"SUM(I134:I140)","v":{"v":-5027.535189413111,"d":"-5,028"}},{"$f":"SUM(J134:J140)","v":{"v":-6886.603396340788,"d":"-6,887"}},{"v":-8707.094208188682,"d":"-8,707"},{"v":-9604.630238941638,"d":"-9,605"},{"v":-10411.401554668522,"d":"-10,411"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-7469.276072608884,"d":"-7,469"},{"v":-6058.207107091644,"d":"-6,058"},{"v":-4494.379520884747,"d":"-4,494"},{"v":-3753.3450381261264,"d":"-3,753"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-2218.2564225357874,"d":"-2,218"},{"v":-1756.5622323817252,"d":"-1,757"},{"v":-1494.4028340204284,"d":"-1,494"},{"v":-1335.024117929502,"d":"-1,335"},{"v":-1165.5335027484637,"d":"-1,166"},{"v":-1148.484037599253,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"}]
[]
[null,"Net amortized balance",{"$nulls":5},{"$f":"+H132","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"H143+I132+I141","v":{"v":104328.01093205158,"d":"104,328"}},{"$f":"I143+J132+J141","v":{"v":116949.39764176005,"d":"116,949"}},{"v":127171.60734784068,"d":"127,172"},{"v":128549.57167368394,"d":"128,550"},{"v":124770.61905204004,"d":"124,771"},{"v":114346.68780701736,"d":"114,347"},{"v":103922.75656199467,"d":"103,923"},{"v":93498.82531697198,"d":"93,499"},{"v":83074.8940719493,"d":"83,075"},{"v":72650.96282692661,"d":"72,651"},{"v":65181.68675431773,"d":"65,182"},{"v":59123.479647226086,"d":"59,123"},{"v":54629.10012634134,"d":"54,629"},{"v":50875.75508821521,"d":"50,876"},{"v":47759.30660181322,"d":"47,759"},{"v":44642.85811541123,"d":"44,643"},{"v":41526.40962900924,"d":"41,526"},{"v":38409.96114260725,"d":"38,410"},{"v":35293.51265620526,"d":"35,294"},{"v":32177.064169803274,"d":"32,177"},{"v":29060.615683401287,"d":"29,061"},{"v":26842.3592608655,"d":"26,842"},{"v":25085.797028483776,"d":"25,086"},{"v":23591.394194463348,"d":"23,591"},{"v":22256.370076533847,"d":"22,256"},{"v":21090.836573785382,"d":"21,091"},{"v":19942.35253618613,"d":"19,942"},{"v":18794.228416932834,"d":"18,794"},{"v":17646.10429767954,"d":"17,646"},{"v":16497.980178426245,"d":"16,498"},{"v":15349.856059172953,"d":"15,350"},{"v":14201.73193991966,"d":"14,202"},{"v":13053.607820666368,"d":"13,054"},{"v":11905.483701413075,"d":"11,905"},{"v":10757.359582159783,"d":"10,757"},{"v":9609.23546290649,"d":"9,609"},{"v":8461.111343653198,"d":"8,461"},{"v":7312.987224399904,"d":"7,313"},{"v":6164.863105146611,"d":"6,165"},{"v":5016.7389858933175,"d":"5,017"}]
[null,"Immobilisations nettes finales pour calcul de la TSP",{"$nulls":6},{"$f":"H144+SUM(H123:H127)+I129+I130+I131+I141","v":{"v":94907.15797729623,"d":"94,907"}},{"$f":"I144+SUM(I123:I127)+J129+J130+J131+J141","v":{"v":111552.0971908832,"d":"111,552"}},{"$f":"J144+SUM(J123:J127)+K129+K130+K131+K141","v":{"v":123880.57929564035,"d":"123,881"}},{"v":124977.32193648524,"d":"124,977"},{"v":124507.13563625677,"d":"124,507"},{"v":114346.68780701736,"d":"114,347"},{"v":103922.75656199467,"d":"103,923"},{"v":93498.82531697198,"d":"93,499"},{"v":83074.8940719493,"d":"83,075"},{"v":72650.96282692661,"d":"72,651"},{"v":65181.68675431773,"d":"65,182"},{"v":59123.479647226086,"d":"59,123"},{"v":54629.10012634134,"d":"54,629"},{"v":50875.75508821521,"d":"50,876"},{"v":47759.30660181322,"d":"47,759"},{"v":44642.85811541123,"d":"44,643"},{"v":41526.40962900924,"d":"41,526"},{"v":38409.96114260725,"d":"38,410"},{"v":35293.51265620526,"d":"35,294"},{"v":32177.064169803274,"d":"32,177"},{"v":29060.615683401287,"d":"29,061"},{"v":26842.3592608655,"d":"26,842"},{"v":25085.797028483776,"d":"25,086"},{"v":23591.394194463348,"d":"23,591"},{"v":22256.370076533847,"d":"22,256"},{"v":21090.836573785382,"d":"21,091"},{"v":19942.35253618613,"d":"19,942"},{"v":18794.228416932834,"d":"18,794"},{"v":17646.10429767954,"d":"17,646"},{"v":16497.980178426245,"d":"16,498"},{"v":15349.856059172953,"d":"15,350"},{"v":14201.73193991966,"d":"14,202"},{"v":13053.607820666368,"d":"13,054"},{"v":11905.483701413075,"d":"11,905"},{"v":10757.359582159783,"d":"10,757"},{"v":9609.23546290649,"d":"9,609"},{"v":8461.111343653198,"d":"8,461"},{"v":7312.987224399904,"d":"7,313"},{"v":6164.863105146611,"d":"6,165"},{"v":5016.7389858933175,"d":"5,017"}]
[]
[null,{"$f":"\"FNACC -  \"&B35","v":"FNACC -  Main line - Total"},{"$nulls":5},{"$f":"H123","v":{"v":50941.70375602508,"d":"50,942"}},{"$f":"H146+I153","v":{"v":49413.45264334433,"d":"49,413"}},{"$f":"I146+J153+I123","v":{"v":46448.64548474367,"d":"46,449"}},{"v":43661.72675565905,"d":"43,662"},{"v":41042.02315031951,"d":"41,042"},{"v":38579.50176130034,"d":"38,580"},{"v":36264.731655622316,"d":"36,265"},{"v":34088.84775628498,"d":"34,089"},{"v":32043.516890907882,"d":"32,044"},{"v":30120.90587745341,"d":"30,121"},{"v":28313.651524806206,"d":"28,314"},{"v":26614.832433317835,"d":"26,615"},{"v":25017.942487318764,"d":"25,018"},{"v":23516.865938079638,"d":"23,517"},{"v":22105.85398179486,"d":"22,106"},{"v":20779.50274288717,"d":"20,780"},{"v":19532.73257831394,"d":"19,533"},{"v":18360.768623615102,"d":"18,361"},{"v":17259.122506198197,"d":"17,259"},{"v":16223.575155826305,"d":"16,224"},{"v":15250.160646476726,"d":"15,250"},{"v":14335.151007688122,"d":"14,335"},{"v":13475.041947226835,"d":"13,475"},{"v":12666.539430393224,"d":"12,667"},{"v":11906.547064569631,"d":"11,907"},{"v":11192.154240695454,"d":"11,192"},{"v":10520.624986253726,"d":"10,521"},{"v":9889.387487078502,"d":"9,889"},{"v":9296.024237853791,"d":"9,296"},{"v":8738.262783582564,"d":"8,738"},{"v":8213.96701656761,"d":"8,214"},{"v":7721.128995573554,"d":"7,721"},{"v":7257.8612558391405,"d":"7,258"},{"v":6822.3895804887925,"d":"6,822"},{"v":6413.046205659465,"d":"6,413"},{"v":6028.263433319898,"d":"6,028"},{"v":5666.567627320704,"d":"5,667"},{"v":5326.573569681462,"d":"5,327"},{"v":5006.979155500574,"d":"5,007"},{"v":4706.56040617054,"d":"4,707"},{"v":4424.166781800308,"d":"4,424"}]
[null,{"$f":"\"FNACC -  \"&B40","v":"FNACC -  Connection - Total"},{"$nulls":5},{"$f":"H124","v":{"v":19446.437686546342,"d":"19,446"}},{"$f":"H147+I154","v":{"v":18863.044555949953,"d":"18,863"}},{"v":26869.48924870563,"d":"26,869"},{"v":30492.701331133834,"d":"30,493"},{"v":31855.43646190012,"d":"31,855"},{"v":33409.192519268836,"d":"33,409"},{"v":31660.21988142246,"d":"31,660"},{"v":29760.606688537115,"d":"29,761"},{"v":27974.97028722489,"d":"27,975"},{"v":26296.472069991396,"d":"26,296"},{"v":24718.683745791914,"d":"24,719"},{"v":23235.5627210444,"d":"23,236"},{"v":21841.428957781736,"d":"21,841"},{"v":20530.94322031483,"d":"20,531"},{"v":19299.08662709594,"d":"19,299"},{"v":18141.141429470186,"d":"18,141"},{"v":17052.672943701975,"d":"17,053"},{"v":16029.512567079857,"d":"16,030"},{"v":15067.741813055065,"d":"15,068"},{"v":14163.677304271761,"d":"14,164"},{"v":13313.856666015456,"d":"13,314"},{"v":12515.025266054528,"d":"12,515"},{"v":11764.123750091258,"d":"11,764"},{"v":11058.276325085782,"d":"11,058"},{"v":10394.779745580636,"d":"10,395"},{"v":9771.092960845797,"d":"9,771"},{"v":9184.82738319505,"d":"9,185"},{"v":8633.737740203347,"d":"8,634"},{"v":8115.713475791146,"d":"8,116"},{"v":7628.770667243678,"d":"7,629"},{"v":7171.044427209057,"d":"7,171"},{"v":6740.781761576513,"d":"6,741"},{"v":6336.3348558819225,"d":"6,336"},{"v":5956.1547645290075,"d":"5,956"},{"v":5598.785478657267,"d":"5,599"},{"v":5262.858349937831,"d":"5,263"},{"v":4947.086848941562,"d":"4,947"},{"v":4650.261638005068,"d":"4,650"},{"v":4371.245939724764,"d":"4,371"},{"v":4108.971183341278,"d":"4,109"},{"v":3862.4329123408015,"d":"3,862"}]
[null,{"$f":"\"FNACC -  \"&B41","v":"FNACC -  Compression"},{"$nulls":5},{"$f":"H125","v":0},{"$f":"H148+I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B42","v":"FNACC -  Servitude"},{"$nulls":5},{"$f":"H126*$E$156","v":0},{"$f":"H149+I156","v":0},{"$f":"I149+J156+$E$156*I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B43","v":"FNACC -  Transport"},{"$nulls":5},{"$f":"H127","v":0},{"$f":"H150+I157","v":0},{"$f":"I150+J157+I127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"SUM(H146:H150)","v":{"v":70388.14144257142,"d":"70,388"}},{"v":68276.49719929429,"d":"68,276"},{"v":73318.1347334493,"d":"73,318"},{"v":74154.42808679289,"d":"74,154"},{"v":72897.45961221962,"d":"72,897"},{"v":71988.69428056918,"d":"71,989"},{"v":67924.95153704478,"d":"67,925"},{"v":63849.4544448221,"d":"63,849"},{"v":60018.48717813277,"d":"60,018"},{"v":56417.37794744481,"d":"56,417"},{"v":53032.33527059812,"d":"53,032"},{"v":49850.39515436224,"d":"49,850"},{"v":46859.3714451005,"d":"46,859"},{"v":44047.80915839447,"d":"44,048"},{"v":41404.9406088908,"d":"41,405"},{"v":38920.64417235735,"d":"38,921"},{"v":36585.40552201591,"d":"36,585"},{"v":34390.28119069496,"d":"34,390"},{"v":32326.86431925326,"d":"32,327"},{"v":30387.25246009807,"d":"30,387"},{"v":28564.017312492182,"d":"28,564"},{"v":26850.17627374265,"d":"26,850"},{"v":25239.165697318094,"d":"25,239"},{"v":23724.81575547901,"d":"23,725"},{"v":22301.32681015027,"d":"22,301"},{"v":20963.24720154125,"d":"20,963"},{"v":19705.452369448776,"d":"19,705"},{"v":18523.12522728185,"d":"18,523"},{"v":17411.737713644936,"d":"17,412"},{"v":16367.033450826242,"d":"16,367"},{"v":15385.011443776668,"d":"15,385"},{"v":14461.910757150068,"d":"14,462"},{"v":13594.196111721063,"d":"13,594"},{"v":12778.544345017799,"d":"12,779"},{"v":12011.831684316732,"d":"12,012"},{"v":11291.121783257728,"d":"11,291"},{"v":10613.654476262265,"d":"10,614"},{"v":9976.83520768653,"d":"9,977"},{"v":9378.225095225338,"d":"9,378"},{"v":8815.531589511818,"d":"8,816"},{"v":8286.59969414111,"d":"8,287"}]
[null,"Fiscal depreciation",null,null,"Base d'imposition","Rate"]
[null,{"$f":"\"Amort. fiscal -  \"&B35","v":"Amort. fiscal -  Main line - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$35,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E35","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H146*$F153/2","v":{"v":-1528.2511126807524,"d":"-1,528"}},{"$f":"-I146*$F153-I123*$F153/2","v":{"v":-2964.80715860066,"d":"-2,965"}},{"v":-2786.91872908462,"d":"-2,787"},{"v":-2619.703605339543,"d":"-2,620"},{"v":-2462.5213890191703,"d":"-2,463"},{"v":-2314.77010567802,"d":"-2,315"},{"v":-2175.883899337339,"d":"-2,176"},{"v":-2045.3308653770987,"d":"-2,045"},{"v":-1922.6110134544729,"d":"-1,923"},{"v":-1807.2543526472045,"d":"-1,807"},{"v":-1698.8190914883724,"d":"-1,699"},{"v":-1596.88994599907,"d":"-1,597"},{"v":-1501.0765492391258,"d":"-1,501"},{"v":-1411.0119562847783,"d":"-1,411"},{"v":-1326.3512389076914,"d":"-1,326"},{"v":-1246.7701645732302,"d":"-1,247"},{"v":-1171.9639546988362,"d":"-1,172"},{"v":-1101.646117416906,"d":"-1,102"},{"v":-1035.5473503718918,"d":"-1,036"},{"v":-973.4145093495783,"d":"-973"},{"v":-915.0096387886035,"d":"-915"},{"v":-860.1090604612873,"d":"-860"},{"v":-808.5025168336101,"d":"-809"},{"v":-759.9923658235934,"d":"-760"},{"v":-714.3928238741779,"d":"-714"},{"v":-671.5292544417272,"d":"-672"},{"v":-631.2374991752235,"d":"-631"},{"v":-593.3632492247101,"d":"-593"},{"v":-557.7614542712274,"d":"-558"},{"v":-524.2957670149539,"d":"-524"},{"v":-492.83802099405665,"d":"-493"},{"v":-463.2677397344132,"d":"-463"},{"v":-435.4716753503484,"d":"-435"},{"v":-409.34337482932756,"d":"-409"},{"v":-384.7827723395679,"d":"-385"},{"v":-361.69580599919385,"d":"-362"},{"v":-339.9940576392422,"d":"-340"},{"v":-319.59441418088767,"d":"-320"},{"v":-300.4187493300344,"d":"-300"},{"v":-282.3936243702324,"d":"-282"}]
[null,{"$f":"\"Amort. fiscal -  \"&B40","v":"Amort. fiscal -  Connection - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$40,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E40","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H147*$F154/2","v":{"v":-583.3931305963903,"d":"-583"}},{"v":-1414.408261999657,"d":"-1,414"},{"v":-1774.0883684486432,"d":"-1,774"},{"v":-1928.2929214340397,"d":"-1,928"},{"v":-2018.4936798299677,"d":"-2,018"},{"v":-2012.4560536296276,"d":"-2,012"},{"v":-1899.6131928853476,"d":"-1,900"},{"v":-1785.6364013122268,"d":"-1,786"},{"v":-1678.4982172334933,"d":"-1,678"},{"v":-1577.7883241994837,"d":"-1,578"},{"v":-1483.1210247475149,"d":"-1,483"},{"v":-1394.133763262664,"d":"-1,394"},{"v":-1310.485737466904,"d":"-1,310"},{"v":-1231.8565932188899,"d":"-1,232"},{"v":-1157.9451976257565,"d":"-1,158"},{"v":-1088.4684857682112,"d":"-1,088"},{"v":-1023.1603766221184,"d":"-1,023"},{"v":-961.7707540247914,"d":"-962"},{"v":-904.0645087833038,"d":"-904"},{"v":-849.8206382563056,"d":"-850"},{"v":-798.8313999609273,"d":"-799"},{"v":-750.9015159632717,"d":"-751"},{"v":-705.8474250054754,"d":"-706"},{"v":-663.4965795051469,"d":"-663"},{"v":-623.6867847348382,"d":"-624"},{"v":-586.2655776507478,"d":"-586"},{"v":-551.0896429917029,"d":"-551"},{"v":-518.0242644122009,"d":"-518"},{"v":-486.94280854746876,"d":"-487"},{"v":-457.7262400346207,"d":"-458"},{"v":-430.2626656325434,"d":"-430"},{"v":-404.4469056945908,"d":"-404"},{"v":-380.1800913529153,"d":"-380"},{"v":-357.36928587174043,"d":"-357"},{"v":-335.927128719436,"d":"-336"},{"v":-315.7715009962698,"d":"-316"},{"v":-296.8252109364937,"d":"-297"},{"v":-279.01569828030404,"d":"-279"},{"v":-262.27475638348585,"d":"-262"},{"v":-246.5382710004767,"d":"-247"}]
[null,{"$f":"\"Amort. fiscal -  \"&B41","v":"Amort. fiscal -  Compression"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$41,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E41","v":{"v":0.2,"d":"20.0%"}},null,null,{"$f":"-H148*$F155/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B42","v":"Amort. fiscal -  Servitude"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$42,1),75%,100%),100%)","v":{"v":0.75,"d":"75.0%"}},{"$f":"E42","v":{"v":0.07,"d":"7.0%"}},null,null,{"$f":"-H149*$F156/2","v":0},{"$f":"-I149*$F156-$E$156*I126*$F156/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B43","v":"Amort. fiscal -  Transport"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$43,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E43","v":{"v":0.08,"d":"8.0%"}},null,null,{"$f":"-H150*$F157/2","v":0},{"$f":"-I150*$F157-I127*$F157/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 5 ans",{"$nulls":3},{"$f":"E49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"I139","v":0},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 10 ans",{"$nulls":3},{"$f":"E50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"I140","v":{"v":-2954.655172413793,"d":"-2,955"}},{"v":-4365.724137931034,"d":"-4,366"},{"v":-5929.551724137931,"d":"-5,930"},{"v":-6670.5862068965525,"d":"-6,671"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-7307.48275862069,"d":"-7,307"},{"v":-4352.827586206896,"d":"-4,353"},{"v":-2941.7586206896553,"d":"-2,942"},{"v":-1377.9310344827586,"d":"-1,378"},{"v":-636.8965517241379,"d":"-637"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},{"$f":"SUM(I153:I159)","v":{"v":-5066.299415690935,"d":"-5,066"}},{"$f":"SUM(J153:J159)","v":{"v":-8744.93955853135,"d":"-8,745"}},{"v":-10490.558821671195,"d":"-10,491"},{"v":-11218.582733670135,"d":"-11,219"},{"v":-11788.497827469828,"d":"-11,788"},{"v":-11634.708917928338,"d":"-11,635"},{"v":-11382.979850843378,"d":"-11,383"},{"v":-11138.450025310016,"d":"-11,138"},{"v":-10908.591989308658,"d":"-10,909"},{"v":-10692.525435467378,"d":"-10,693"},{"v":-7534.767702442783,"d":"-7,535"},{"v":-5932.782329951389,"d":"-5,933"},{"v":-4189.493321188789,"d":"-4,189"},{"v":-3279.7651012278056,"d":"-3,280"},{"v":-2484.296436533448,"d":"-2,484"},{"v":-2335.2386503414414,"d":"-2,335"},{"v":-2195.1243313209548,"d":"-2,195"},{"v":-2063.4168714416974,"d":"-2,063"},{"v":-1939.6118591551956,"d":"-1,940"},{"v":-1823.2351476058839,"d":"-1,823"},{"v":-1713.841038749531,"d":"-1,714"},{"v":-1611.010576424559,"d":"-1,611"},{"v":-1514.3499418390857,"d":"-1,514"},{"v":-1423.4889453287403,"d":"-1,423"},{"v":-1338.079608609016,"d":"-1,338"},{"v":-1257.794832092475,"d":"-1,258"},{"v":-1182.3271421669265,"d":"-1,182"},{"v":-1111.387513636911,"d":"-1,111"},{"v":-1044.7042628186962,"d":"-1,045"},{"v":-982.0220070495745,"d":"-982"},{"v":-923.1006866266,"d":"-923"},{"v":-867.714645429004,"d":"-868"},{"v":-815.6517667032638,"d":"-816"},{"v":-766.712660701068,"d":"-767"},{"v":-720.7099010590039,"d":"-721"},{"v":-677.4673069954637,"d":"-677"},{"v":-636.8192685757359,"d":"-637"},{"v":-598.6101124611916,"d":"-599"},{"v":-562.6935057135203,"d":"-563"},{"v":-528.9318953707091,"d":"-529"}]
[]
["2.4","Tax",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I162+1","v":2019},{"$f":"J162+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Net income",{"$nulls":6},{"$f":"$F$80*I103","v":{"v":3318.722729011833,"d":"3,319"}},{"v":4157.47891354314,"d":"4,157"},{"v":4637.22455186221,"d":"4,637"},{"v":4790.412425900794,"d":"4,790"},{"v":4799.9415779394285,"d":"4,800"},{"v":4492.0577724650875,"d":"4,492"},{"v":4100.409823732997,"d":"4,100"},{"v":3708.7618750009065,"d":"3,709"},{"v":3317.1139262688157,"d":"3,317"},{"v":2925.4659775367254,"d":"2,925"},{"v":2589.324181439663,"d":"2,589"},{"v":2335.1968798341713,"d":"2,335"},{"v":2136.95598541931,"d":"2,137"},{"v":1982.014230273607,"d":"1,982"},{"v":1852.9582878056851,"d":"1,853"},{"v":1735.8670840804718,"d":"1,736"},{"v":1618.7758803552586,"d":"1,619"},{"v":1501.6846766300453,"d":"1,502"},{"v":1384.593472904832,"d":"1,385"},{"v":1267.5022691796187,"d":"1,268"},{"v":1150.4110654544056,"d":"1,150"},{"v":1050.1932980130612,"d":"1,050"},{"v":975.5223540002728,"d":"976"},{"v":914.449723640012,"d":"914"},{"v":861.2961083786103,"d":"861"},{"v":814.3206324374894,"d":"814"},{"v":770.8494984811906,"d":"771"},{"v":727.7054172065673,"d":"728"},{"v":684.5680973580603,"d":"685"},{"v":641.4307775095532,"d":"641"},{"v":598.2934576610461,"d":"598"},{"v":555.1561378125391,"d":"555"},{"v":512.018817964032,"d":"512"},{"v":468.88149811552495,"d":"469"},{"v":425.7441782670179,"d":"426"},{"v":382.60685841851085,"d":"383"},{"v":339.4695385700038,"d":"339"},{"v":296.3322187214967,"d":"296"},{"v":253.19489887298963,"d":"253"},{"v":210.05757902448252,"d":"210"}]
[]
[null,"Accounting depreciation",{"$nulls":6},{"$f":"+I141","v":{"v":-5027.535189413111,"d":"-5,028"}},{"v":-6886.603396340788,"d":"-6,887"},{"v":-8707.094208188682,"d":"-8,707"},{"v":-9604.630238941638,"d":"-9,605"},{"v":-10411.401554668522,"d":"-10,411"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-7469.276072608884,"d":"-7,469"},{"v":-6058.207107091644,"d":"-6,058"},{"v":-4494.379520884747,"d":"-4,494"},{"v":-3753.3450381261264,"d":"-3,753"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-2218.2564225357874,"d":"-2,218"},{"v":-1756.5622323817252,"d":"-1,757"},{"v":-1494.4028340204284,"d":"-1,494"},{"v":-1335.024117929502,"d":"-1,335"},{"v":-1165.5335027484637,"d":"-1,166"},{"v":-1148.484037599253,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"}]
[null,"Fiscal depreciation",{"$nulls":6},{"$f":"I160","v":{"v":-5066.299415690935,"d":"-5,066"}},{"v":-8744.93955853135,"d":"-8,745"},{"v":-10490.558821671195,"d":"-10,491"},{"v":-11218.582733670135,"d":"-11,219"},{"v":-11788.497827469828,"d":"-11,788"},{"v":-11634.708917928338,"d":"-11,635"},{"v":-11382.979850843378,"d":"-11,383"},{"v":-11138.450025310016,"d":"-11,138"},{"v":-10908.591989308658,"d":"-10,909"},{"v":-10692.525435467378,"d":"-10,693"},{"v":-7534.767702442783,"d":"-7,535"},{"v":-5932.782329951389,"d":"-5,933"},{"v":-4189.493321188789,"d":"-4,189"},{"v":-3279.7651012278056,"d":"-3,280"},{"v":-2484.296436533448,"d":"-2,484"},{"v":-2335.2386503414414,"d":"-2,335"},{"v":-2195.1243313209548,"d":"-2,195"},{"v":-2063.4168714416974,"d":"-2,063"},{"v":-1939.6118591551956,"d":"-1,940"},{"v":-1823.2351476058839,"d":"-1,823"},{"v":-1713.841038749531,"d":"-1,714"},{"v":-1611.010576424559,"d":"-1,611"},{"v":-1514.3499418390857,"d":"-1,514"},{"v":-1423.4889453287403,"d":"-1,423"},{"v":-1338.079608609016,"d":"-1,338"},{"v":-1257.794832092475,"d":"-1,258"},{"v":-1182.3271421669265,"d":"-1,182"},{"v":-1111.387513636911,"d":"-1,111"},{"v":-1044.7042628186962,"d":"-1,045"},{"v":-982.0220070495745,"d":"-982"},{"v":-923.1006866266,"d":"-923"},{"v":-867.714645429004,"d":"-868"},{"v":-815.6517667032638,"d":"-816"},{"v":-766.712660701068,"d":"-767"},{"v":-720.7099010590039,"d":"-721"},{"v":-677.4673069954637,"d":"-677"},{"v":-636.8192685757359,"d":"-637"},{"v":-598.6101124611916,"d":"-599"},{"v":-562.6935057135203,"d":"-563"},{"v":-528.9318953707091,"d":"-529"}]
[]
[null,"1 - Tax rate",{"$nulls":6},{"$f":"1-$F$72","v":{"v":0.731,"d":"73.10%"}},{"$f":"I169","v":{"v":0.731,"d":"73.10%"}},{"$f":"J169","v":{"v":0.731,"d":"73.10%"}},{"$f":"K169","v":{"v":0.731,"d":"73.10%"}},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"}]
[]
[null,"Tax (gross up)",{"$nulls":6},{"$f":"((I164-I166+I167)/I169)-(I164-I166+I167)","v":{"v":1206.9888334274265,"d":"1,207"}},{"$f":"((J164-J166+J167)/J169)-(J164-J166+J167)","v":{"v":846.059370880771,"d":"846"}},{"$f":"((K164-K166+K167)/K169)-(K164-K166+K167)","v":{"v":1050.1524260248138,"d":"1,050"}},{"v":1168.9024917720217,"d":"1,169"},{"v":1259.5696129714852,"d":"1,260"},{"v":1207.4751665957401,"d":"1,207"},{"v":1155.9865494095866,"d":"1,156"},{"v":1101.848690120315,"d":"1,102"},{"v":1042.3117728500456,"d":"1,042"},{"v":977.6997410776403,"d":"978"},{"v":928.742758388441,"d":"929"},{"v":905.4818409386057,"d":"905"},{"v":898.5712008153309,"d":"899"},{"v":903.6317797116944,"d":"904"},{"v":914.493407434154,"d":"914"},{"v":926.2567599424542,"d":"926"},{"v":934.7290144081567,"d":"935"},{"v":940.1076367138176,"d":"940"},{"v":942.5782447890383,"d":"943"},{"v":942.3153194876463,"d":"942"},{"v":939.4828728122384,"d":"939"},{"v":609.9194661688562,"d":"610"},{"v":448.1130224104561,"d":"448"},{"v":362.60302560496234,"d":"363"},{"v":315.8231548030874,"d":"316"},{"v":265.7099213846042,"d":"266"},{"v":271.2102872267252,"d":"271"},{"v":281.3062984122755,"d":"281"},{"v":289.97094332452093,"d":"290"},{"v":297.1632658452397,"d":"297"},{"v":302.9716053179234,"d":"303"},{"v":307.47900072545383,"d":"307"},{"v":310.76350871174077,"d":"311"},{"v":312.8985025220586,"d":"313"},{"v":313.95295300696534,"d":"314"},{"v":313.9916927659857,"d":"314"},{"v":313.075664442673,"d":"313"},{"v":311.2621541219671,"d":"311"},{"v":308.60501072371164,"d":"309"},{"v":305.1548522325595,"d":"305"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"(1-I$169)*(I27-I88-I89-I90+I167)","v":{"v":-780.0784529257389,"d":"-780"}},{"v":-267.7467924190075,"d":"-268"},{"v":396.23680978853963,"d":"396"},{"v":1025.9276595899619,"d":"1,026"},{"v":1380.4034082924263,"d":"1,380"},{"v":1462.7700319500686,"d":"1,463"},{"v":1572.5457135695892,"d":"1,573"},{"v":1680.38479921173,"d":"1,680"},{"v":1784.2771734697621,"d":"1,784"},{"v":1884.459639026733,"d":"1,884"},{"v":2764.0349981633253,"d":"2,764"},{"v":3219.4139290406256,"d":"3,219"},{"v":3706.4934937645344,"d":"3,706"},{"v":3966.355132162879,"d":"3,966"},{"v":4192.911072608293,"d":"4,193"},{"v":4245.5824867365745,"d":"4,246"},{"v":4295.848108195718,"d":"4,296"},{"v":4343.852284545869,"d":"4,344"},{"v":4389.730702493571,"d":"4,390"},{"v":4433.610907542968,"d":"4,434"},{"v":4475.612792467959,"d":"4,476"},{"v":4512.2248514983075,"d":"4,512"},{"v":4545.31429080946,"d":"4,545"},{"v":4575.785814306016,"d":"4,576"},{"v":4604.147748199468,"d":"4,604"},{"v":4630.447280766008,"d":"4,630"},{"v":4655.382222447693,"d":"4,655"},{"v":4679.097663343454,"d":"4,679"},{"v":4701.66813863474,"d":"4,702"},{"v":4723.162346257821,"d":"4,723"},{"v":4743.6448622727885,"d":"4,744"},{"v":4763.176388176128,"d":"4,763"},{"v":4781.81398337454,"d":"4,782"},{"v":4799.611283710317,"d":"4,800"},{"v":4816.61870687522,"d":"4,817"},{"v":4832.8836454995,"d":"4,833"},{"v":4848.450648655593,"d":"4,848"},{"v":4863.361592471592,"d":"4,863"},{"v":4877.655840507903,"d":"4,878"},{"v":4891.370394511307,"d":"4,891"}]
[]
[null,"États financiers pro forma"]
[]
["Section 3  -  Financial statement",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["3.1","Income statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"+I178+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Income of the project",null,null,"Rev. requis ou Rev. tarifaire ?  ","Revenu requis",null,null,{"$f":"I27","v":{"v":4710.7539634482755,"d":"4,711"}},{"v":11356.602058275861,"d":"11,357"},{"v":16405.08988862069,"d":"16,405"},{"v":19818.71161551724,"d":"19,819"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"}]
[null,"Revenu requirement needed",{"$nulls":6},{"$f":"I94-I180","v":{"v":8731.9515856148,"d":"8,732"}},{"v":5825.577113176107,"d":"5,826"},{"v":4310.3886053015995,"d":"4,310"},{"v":2473.0678097348464,"d":"2,473"},{"v":1496.2287748813033,"d":"1,496"},{"v":871.5876303567275,"d":"872"},{"v":113.35647076393798,"d":"113"},{"v":-647.5239309319695,"d":"-648"},{"v":-1413.803390608875,"d":"-1,414"},{"v":-2185.157964787919,"d":"-2,185"},{"v":-5773.189937593554,"d":"-5,773"},{"v":-7655.5184857027325,"d":"-7,656"},{"v":-9572.26069384645,"d":"-9,572"},{"v":-10582.274703218613,"d":"-10,582"},{"v":-11436.41890488,"d":"-11,436"},{"v":-11635.950760943872,"d":"-11,636"},{"v":-11838.773715050342,"d":"-11,839"},{"v":-12044.690301316852,"d":"-12,045"},{"v":-12253.514901813805,"d":"-12,254"},{"v":-12465.07303568737,"d":"-12,465"},{"v":-12679.20069093495,"d":"-12,679"},{"v":-14081.066218400567,"d":"-14,081"},{"v":-14835.850499050084,"d":"-14,836"},{"v":-15291.761415103028,"d":"-15,292"},{"v":-15592.64223583832,"d":"-15,593"},{"v":-15895.743808644032,"d":"-15,896"},{"v":-15985.610232023617,"d":"-15,986"},{"v":-16053.726456753724,"d":"-16,054"},{"v":-16122.904627566775,"d":"-16,123"},{"v":-16193.55512077135,"d":"-16,194"},{"v":-16265.589597023965,"d":"-16,266"},{"v":-16338.92501734173,"d":"-16,339"},{"v":-16413.48332508074,"d":"-16,413"},{"v":-16489.191146995716,"d":"-16,489"},{"v":-16565.979512236103,"d":"-16,566"},{"v":-16643.78358820238,"d":"-16,644"},{"v":-16722.542432250986,"d":"-16,723"},{"v":-16802.19875829699,"d":"-16,802"},{"v":-16882.698717420542,"d":"-16,883"},{"v":-16963.991691636988,"d":"-16,964"}]
[null,"OPEX",{"$nulls":6},{"$f":"-(I88+I89+I90)","v":{"v":-2544.3744471095292,"d":"-2,544"}},{"v":-3607.003735502903,"d":"-3,607"},{"v":-4441.531774055295,"d":"-4,442"},{"v":-4786.271411252451,"d":"-4,786"},{"v":-5101.306297907644,"d":"-5,101"},{"v":-4948.899580469053,"d":"-4,949"},{"v":-4792.540611793713,"d":"-4,793"},{"v":-4636.181643118372,"d":"-4,636"},{"v":-4479.822674443032,"d":"-4,480"},{"v":-4323.463705767692,"d":"-4,323"},{"v":-4211.424564678558,"d":"-4,211"},{"v":-4120.551458072185,"d":"-4,121"},{"v":-4053.1357652589136,"d":"-4,053"},{"v":-3996.8355896870216,"d":"-3,997"},{"v":-3950.088862390992,"d":"-3,950"},{"v":-3903.3421350949616,"d":"-3,903"},{"v":-3856.595407798932,"d":"-3,857"},{"v":-3809.848680502902,"d":"-3,810"},{"v":-3763.101953206872,"d":"-3,763"},{"v":-3716.3552259108424,"d":"-3,716"},{"v":-3669.6084986148126,"d":"-3,670"},{"v":-3636.3346522767756,"d":"-3,636"},{"v":-3609.98621879105,"d":"-3,610"},{"v":-3587.5701762807435,"d":"-3,588"},{"v":-3567.544814511801,"d":"-3,568"},{"v":-3550.061811970574,"d":"-3,550"},{"v":-3532.8345514065854,"d":"-3,533"},{"v":-3515.6126896177857,"d":"-3,516"},{"v":-3498.3908278289864,"d":"-3,498"},{"v":-3481.168966040187,"d":"-3,481"},{"v":-3463.9471042513874,"d":"-3,464"},{"v":-3446.725242462588,"d":"-3,447"},{"v":-3429.503380673789,"d":"-3,430"},{"v":-3412.2815188849895,"d":"-3,412"},{"v":-3395.05965709619,"d":"-3,395"},{"v":-3377.8377953073905,"d":"-3,378"},{"v":-3360.615933518591,"d":"-3,361"},{"v":-3343.394071729792,"d":"-3,343"},{"v":-3326.1722099409926,"d":"-3,326"},{"v":-3308.950348152193,"d":"-3,309"}]
[null,"EBITDA",{"$nulls":6},{"$f":"+I180+I181+I182","v":{"v":10898.331101953545,"d":"10,898"}},{"$f":"+J180+J181+J182","v":{"v":13575.175435949064,"d":"13,575"}},{"v":16273.946719866994,"d":"16,274"},{"v":17505.508013999635,"d":"17,506"},{"v":18416.337785594355,"d":"18,416"},{"v":17944.103358508368,"d":"17,944"},{"v":17342.23116759092,"d":"17,342"},{"v":16737.70973457035,"d":"16,738"},{"v":16127.789243568786,"d":"16,128"},{"v":15512.793638065083,"d":"15,513"},{"v":12036.800806348581,"d":"12,037"},{"v":10245.345364845776,"d":"10,245"},{"v":8396.018849515329,"d":"8,396"},{"v":7442.305015715059,"d":"7,442"},{"v":6634.907541349701,"d":"6,635"},{"v":6482.122412581861,"d":"6,482"},{"v":6326.04618577142,"d":"6,326"},{"v":6166.876326800939,"d":"6,167"},{"v":6004.798453600016,"d":"6,005"},{"v":5839.987047022481,"d":"5,840"},{"v":5672.6061190709315,"d":"5,673"},{"v":4304.014437943351,"d":"4,304"},{"v":3575.5785907795594,"d":"3,576"},{"v":3142.0837172369215,"d":"3,142"},{"v":2861.2282582705716,"d":"2,861"},{"v":2575.609688006087,"d":"2,576"},{"v":2502.970525190491,"d":"2,503"},{"v":2452.0761622491837,"d":"2,452"},{"v":2400.119853224932,"d":"2,400"},{"v":2346.6912218091556,"d":"2,347"},{"v":2291.8786073453407,"d":"2,292"},{"v":2235.765048816376,"d":"2,236"},{"v":2178.428602866166,"d":"2,178"},{"v":2119.942642739988,"d":"2,120"},{"v":2060.3761392884003,"d":"2,060"},{"v":1999.7939251109237,"d":"2,000"},{"v":1938.256942851116,"d":"1,938"},{"v":1875.8224785939128,"d":"1,876"},{"v":1812.5443812591584,"d":"1,813"},{"v":1748.473268831513,"d":"1,748"}]
[null,"Depreciation",{"$nulls":6},{"$f":"-I91","v":{"v":-5027.535189413111,"d":"-5,028"}},{"v":-6886.603396340788,"d":"-6,887"},{"v":-8707.094208188682,"d":"-8,707"},{"v":-9604.630238941638,"d":"-9,605"},{"v":-10411.401554668522,"d":"-10,411"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-10423.931245022679,"d":"-10,424"},{"v":-7469.276072608884,"d":"-7,469"},{"v":-6058.207107091644,"d":"-6,058"},{"v":-4494.379520884747,"d":"-4,494"},{"v":-3753.3450381261264,"d":"-3,753"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-3116.4484864019882,"d":"-3,116"},{"v":-2218.2564225357874,"d":"-2,218"},{"v":-1756.5622323817252,"d":"-1,757"},{"v":-1494.4028340204284,"d":"-1,494"},{"v":-1335.024117929502,"d":"-1,335"},{"v":-1165.5335027484637,"d":"-1,166"},{"v":-1148.484037599253,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"},{"v":-1148.1241192532932,"d":"-1,148"}]
[null,"EBIT",{"$nulls":6},{"$f":"+I183+I184","v":{"v":5870.795912540434,"d":"5,871"}},{"$f":"+J183+J184","v":{"v":6688.572039608276,"d":"6,689"}},{"v":7566.852511678311,"d":"7,567"},{"v":7900.8777750579975,"d":"7,901"},{"v":8004.936230925832,"d":"8,005"},{"v":7520.172113485689,"d":"7,520"},{"v":6918.29992256824,"d":"6,918"},{"v":6313.7784895476725,"d":"6,314"},{"v":5703.857998546107,"d":"5,704"},{"v":5088.862393042404,"d":"5,089"},{"v":4567.524733739698,"d":"4,568"},{"v":4187.138257754133,"d":"4,187"},{"v":3901.639328630582,"d":"3,902"},{"v":3688.959977588933,"d":"3,689"},{"v":3518.459054947713,"d":"3,518"},{"v":3365.6739261798725,"d":"3,366"},{"v":3209.5976993694317,"d":"3,210"},{"v":3050.4278403989506,"d":"3,050"},{"v":2888.3499671980276,"d":"2,888"},{"v":2723.538560620493,"d":"2,724"},{"v":2556.1576326689433,"d":"2,556"},{"v":2085.758015407564,"d":"2,086"},{"v":1819.0163583978342,"d":"1,819"},{"v":1647.6808832164932,"d":"1,648"},{"v":1526.2041403410697,"d":"1,526"},{"v":1410.0761852576231,"d":"1,410"},{"v":1354.486487591238,"d":"1,354"},{"v":1303.9520429958905,"d":"1,304"},{"v":1251.9957339716386,"d":"1,252"},{"v":1198.5671025558624,"d":"1,199"},{"v":1143.7544880920475,"d":"1,144"},{"v":1087.6409295630826,"d":"1,088"},{"v":1030.3044836128727,"d":"1,030"},{"v":971.8185234866949,"d":"972"},{"v":912.2520200351071,"d":"912"},{"v":851.6698058576305,"d":"852"},{"v":790.1328235978228,"d":"790"},{"v":727.6983593406196,"d":"728"},{"v":664.4202620058652,"d":"664"},{"v":600.3491495782198,"d":"600"}]
[null,"Interests on the liability",{"$nulls":6},{"$f":"-$F$79*$E$79*I105","v":{"v":-1345.0843501011748,"d":"-1,345"}},{"v":-1685.033755184365,"d":"-1,685"},{"v":-1879.475533791287,"d":"-1,879"},{"v":-1941.5628573851811,"d":"-1,942"},{"v":-1945.4250400149176,"d":"-1,945"},{"v":-1820.6391744248629,"d":"-1,821"},{"v":-1661.9035494256573,"d":"-1,662"},{"v":-1503.167924426452,"d":"-1,503"},{"v":-1344.4322994272463,"d":"-1,344"},{"v":-1185.696674428041,"d":"-1,186"},{"v":-1049.457793911594,"d":"-1,049"},{"v":-946.4595369813544,"d":"-946"},{"v":-866.1121423959422,"d":"-866"},{"v":-803.3139676036335,"d":"-803"},{"v":-751.0073597078763,"d":"-751"},{"v":-703.5500821569468,"d":"-704"},{"v":-656.0928046060172,"d":"-656"},{"v":-608.6355270550878,"d":"-609"},{"v":-561.1782495041582,"d":"-561"},{"v":-513.7209719532287,"d":"-514"},{"v":-466.2636944022993,"d":"-466"},{"v":-425.6452512256471,"d":"-426"},{"v":-395.3809819871051,"d":"-395"},{"v":-370.62813397151916,"d":"-371"},{"v":-349.08487715937235,"d":"-349"},{"v":-330.0456314355303,"d":"-330"},{"v":-312.42670188332283,"d":"-312"},{"v":-294.94032737704754,"d":"-295"},{"v":-277.4566932890584,"d":"-277"},{"v":-259.97305920106925,"d":"-260"},{"v":-242.48942511308013,"d":"-242"},{"v":-225.00579102509099,"d":"-225"},{"v":-207.52215693710184,"d":"-208"},{"v":-190.0385228491127,"d":"-190"},{"v":-172.55488876112355,"d":"-173"},{"v":-155.07125467313443,"d":"-155"},{"v":-137.5876205851453,"d":"-138"},{"v":-120.10398649715614,"d":"-120"},{"v":-102.62035240916698,"d":"-103"},{"v":-85.13671832117784,"d":"-85"}]
[null,"Tax",{"$nulls":6},{"$f":"-I171","v":{"v":-1206.9888334274265,"d":"-1,207"}},{"$f":"-J171","v":{"v":-846.059370880771,"d":"-846"}},{"v":-1050.1524260248138,"d":"-1,050"},{"v":-1168.9024917720217,"d":"-1,169"},{"v":-1259.5696129714852,"d":"-1,260"},{"v":-1207.4751665957401,"d":"-1,207"},{"v":-1155.9865494095866,"d":"-1,156"},{"v":-1101.848690120315,"d":"-1,102"},{"v":-1042.3117728500456,"d":"-1,042"},{"v":-977.6997410776403,"d":"-978"},{"v":-928.742758388441,"d":"-929"},{"v":-905.4818409386057,"d":"-905"},{"v":-898.5712008153309,"d":"-899"},{"v":-903.6317797116944,"d":"-904"},{"v":-914.493407434154,"d":"-914"},{"v":-926.2567599424542,"d":"-926"},{"v":-934.7290144081567,"d":"-935"},{"v":-940.1076367138176,"d":"-940"},{"v":-942.5782447890383,"d":"-943"},{"v":-942.3153194876463,"d":"-942"},{"v":-939.4828728122384,"d":"-939"},{"v":-609.9194661688562,"d":"-610"},{"v":-448.1130224104561,"d":"-448"},{"v":-362.60302560496234,"d":"-363"},{"v":-315.8231548030874,"d":"-316"},{"v":-265.7099213846042,"d":"-266"},{"v":-271.2102872267252,"d":"-271"},{"v":-281.3062984122755,"d":"-281"},{"v":-289.97094332452093,"d":"-290"},{"v":-297.1632658452397,"d":"-297"},{"v":-302.9716053179234,"d":"-303"},{"v":-307.47900072545383,"d":"-307"},{"v":-310.76350871174077,"d":"-311"},{"v":-312.8985025220586,"d":"-313"},{"v":-313.95295300696534,"d":"-314"},{"v":-313.9916927659857,"d":"-314"},{"v":-313.075664442673,"d":"-313"},{"v":-311.2621541219671,"d":"-311"},{"v":-308.60501072371164,"d":"-309"},{"v":-305.1548522325595,"d":"-305"}]
[null,"Net income",{"$nulls":6},{"$f":"+I185+I186+I187","v":{"v":3318.7227290118326,"d":"3,319"}},{"$f":"+J185+J186+J187","v":{"v":4157.47891354314,"d":"4,157"}},{"v":4637.224551862211,"d":"4,637"},{"v":4790.412425900795,"d":"4,790"},{"v":4799.941577939429,"d":"4,800"},{"v":4492.057772465086,"d":"4,492"},{"v":4100.409823732996,"d":"4,100"},{"v":3708.761875000905,"d":"3,709"},{"v":3317.1139262688157,"d":"3,317"},{"v":2925.4659775367227,"d":"2,925"},{"v":2589.3241814396624,"d":"2,589"},{"v":2335.1968798341727,"d":"2,335"},{"v":2136.955985419309,"d":"2,137"},{"v":1982.0142302736049,"d":"1,982"},{"v":1852.9582878056826,"d":"1,853"},{"v":1735.8670840804716,"d":"1,736"},{"v":1618.7758803552579,"d":"1,619"},{"v":1501.684676630045,"d":"1,502"},{"v":1384.5934729048308,"d":"1,385"},{"v":1267.502269179618,"d":"1,268"},{"v":1150.4110654544056,"d":"1,150"},{"v":1050.1932980130607,"d":"1,050"},{"v":975.522354000273,"d":"976"},{"v":914.4497236400116,"d":"914"},{"v":861.2961083786099,"d":"861"},{"v":814.3206324374886,"d":"814"},{"v":770.8494984811899,"d":"771"},{"v":727.7054172065674,"d":"728"},{"v":684.5680973580593,"d":"685"},{"v":641.4307775095535,"d":"641"},{"v":598.2934576610439,"d":"598"},{"v":555.1561378125378,"d":"555"},{"v":512.0188179640301,"d":"512"},{"v":468.8814981155235,"d":"469"},{"v":425.74417826701824,"d":"426"},{"v":382.60685841851034,"d":"383"},{"v":339.4695385700046,"d":"339"},{"v":296.33221872149636,"d":"296"},{"v":253.19489887298653,"d":"253"},{"v":210.0575790244825,"d":"210"}]
[]
[null,"ROE -Proof",{"$nulls":6},{"$f":"IFERROR(I188/(I105*$E$80),\"-\")","v":{"v":0.0816782617025352,"d":"8.17%"}},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253528,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253513,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253531,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253532,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253537,"d":"8.17%"},{"v":0.08167826170253503,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253505,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253545,"d":"8.17%"},{"v":0.0816782617025353,"d":"8.17%"},{"v":0.08167826170253562,"d":"8.17%"},{"v":0.08167826170253535,"d":"8.17%"},{"v":0.0816782617025345,"d":"8.17%"},{"v":0.08167826170253553,"d":"8.17%"}]
[]
["3.2","Balance sheet",{"$nulls":5},{"$f":"I192-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I192+1","v":2019},{"$f":"J192+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Assets"]
[null,"Cash",{"$nulls":5},0,{"$f":"H195+I227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investments",{"$nulls":5},{"$f":"$H143","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"H196+I132","v":{"v":109355.5461214647,"d":"109,356"}},{"v":128863.53622751395,"d":"128,864"},{"v":147792.84014178324,"d":"147,793"},{"v":158775.43470656814,"d":"158,775"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"},{"v":165407.88363959276,"d":"165,408"}]
[null,"Cumulative depreciation",{"$nulls":5},0,{"$f":"+H197+I184","v":{"v":-5027.535189413111,"d":"-5,028"}},{"$f":"+I197+J184","v":{"v":-11914.138585753899,"d":"-11,914"}},{"v":-20621.23279394258,"d":"-20,621"},{"v":-30225.86303288422,"d":"-30,226"},{"v":-40637.26458755274,"d":"-40,637"},{"v":-51061.19583257542,"d":"-51,061"},{"v":-61485.127077598096,"d":"-61,485"},{"v":-71909.05832262078,"d":"-71,909"},{"v":-82332.98956764347,"d":"-82,333"},{"v":-92756.92081266615,"d":"-92,757"},{"v":-100226.19688527504,"d":"-100,226"},{"v":-106284.40399236669,"d":"-106,284"},{"v":-110778.78351325143,"d":"-110,779"},{"v":-114532.12855137755,"d":"-114,532"},{"v":-117648.57703777954,"d":"-117,649"},{"v":-120765.02552418153,"d":"-120,765"},{"v":-123881.47401058352,"d":"-123,881"},{"v":-126997.92249698551,"d":"-126,998"},{"v":-130114.3709833875,"d":"-130,114"},{"v":-133230.81946978948,"d":"-133,231"},{"v":-136347.26795619147,"d":"-136,347"},{"v":-138565.52437872725,"d":"-138,566"},{"v":-140322.08661110897,"d":"-140,322"},{"v":-141816.4894451294,"d":"-141,816"},{"v":-143151.51356305892,"d":"-143,152"},{"v":-144317.0470658074,"d":"-144,317"},{"v":-145465.53110340665,"d":"-145,466"},{"v":-146613.65522265996,"d":"-146,614"},{"v":-147761.77934191326,"d":"-147,762"},{"v":-148909.90346116657,"d":"-148,910"},{"v":-150058.02758041988,"d":"-150,058"},{"v":-151206.15169967318,"d":"-151,206"},{"v":-152354.2758189265,"d":"-152,354"},{"v":-153502.3999381798,"d":"-153,502"},{"v":-154650.5240574331,"d":"-154,651"},{"v":-155798.6481766864,"d":"-155,799"},{"v":-156946.7722959397,"d":"-156,947"},{"v":-158094.896415193,"d":"-158,095"},{"v":-159243.02053444632,"d":"-159,243"},{"v":-160391.14465369962,"d":"-160,391"}]
[null,"Net investments",{"$nulls":5},{"$f":"+H196+H197","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"+I196+I197","v":{"v":104328.01093205158,"d":"104,328"}},{"v":116949.39764176005,"d":"116,949"},{"v":127171.60734784065,"d":"127,172"},{"v":128549.57167368391,"d":"128,550"},{"v":124770.61905204003,"d":"124,771"},{"v":114346.68780701736,"d":"114,347"},{"v":103922.75656199467,"d":"103,923"},{"v":93498.82531697198,"d":"93,499"},{"v":83074.8940719493,"d":"83,075"},{"v":72650.96282692661,"d":"72,651"},{"v":65181.68675431772,"d":"65,182"},{"v":59123.47964722608,"d":"59,123"},{"v":54629.100126341335,"d":"54,629"},{"v":50875.75508821521,"d":"50,876"},{"v":47759.30660181322,"d":"47,759"},{"v":44642.85811541123,"d":"44,643"},{"v":41526.40962900924,"d":"41,526"},{"v":38409.96114260725,"d":"38,410"},{"v":35293.51265620526,"d":"35,294"},{"v":32177.064169803285,"d":"32,177"},{"v":29060.615683401295,"d":"29,061"},{"v":26842.359260865516,"d":"26,842"},{"v":25085.797028483794,"d":"25,086"},{"v":23591.394194463355,"d":"23,591"},{"v":22256.370076533844,"d":"22,256"},{"v":21090.836573785375,"d":"21,091"},{"v":19942.35253618611,"d":"19,942"},{"v":18794.228416932805,"d":"18,794"},{"v":17646.1042976795,"d":"17,646"},{"v":16497.980178426194,"d":"16,498"},{"v":15349.85605917289,"d":"15,350"},{"v":14201.731939919584,"d":"14,202"},{"v":13053.607820666279,"d":"13,054"},{"v":11905.483701412973,"d":"11,905"},{"v":10757.359582159668,"d":"10,757"},{"v":9609.235462906363,"d":"9,609"},{"v":8461.111343653058,"d":"8,461"},{"v":7312.987224399752,"d":"7,313"},{"v":6164.863105146447,"d":"6,165"},{"v":5016.738985893142,"d":"5,017"}]
[]
[null,"Total - Assets",{"$nulls":5},{"$f":"+H195+H198","v":{"v":70388.14144257142,"d":"70,388"}},{"v":104328.01093205158,"d":"104,328"},{"v":116949.39764176005,"d":"116,949"},{"v":127171.60734784065,"d":"127,172"},{"v":128549.57167368391,"d":"128,550"},{"v":124770.61905204003,"d":"124,771"},{"v":114346.68780701736,"d":"114,347"},{"v":103922.75656199467,"d":"103,923"},{"v":93498.82531697198,"d":"93,499"},{"v":83074.8940719493,"d":"83,075"},{"v":72650.96282692661,"d":"72,651"},{"v":65181.68675431772,"d":"65,182"},{"v":59123.47964722608,"d":"59,123"},{"v":54629.100126341335,"d":"54,629"},{"v":50875.75508821521,"d":"50,876"},{"v":47759.30660181322,"d":"47,759"},{"v":44642.85811541123,"d":"44,643"},{"v":41526.40962900924,"d":"41,526"},{"v":38409.96114260725,"d":"38,410"},{"v":35293.51265620526,"d":"35,294"},{"v":32177.064169803285,"d":"32,177"},{"v":29060.615683401295,"d":"29,061"},{"v":26842.359260865516,"d":"26,842"},{"v":25085.797028483794,"d":"25,086"},{"v":23591.394194463355,"d":"23,591"},{"v":22256.370076533844,"d":"22,256"},{"v":21090.836573785375,"d":"21,091"},{"v":19942.35253618611,"d":"19,942"},{"v":18794.228416932805,"d":"18,794"},{"v":17646.1042976795,"d":"17,646"},{"v":16497.980178426194,"d":"16,498"},{"v":15349.85605917289,"d":"15,350"},{"v":14201.731939919584,"d":"14,202"},{"v":13053.607820666279,"d":"13,054"},{"v":11905.483701412973,"d":"11,905"},{"v":10757.359582159668,"d":"10,757"},{"v":9609.235462906363,"d":"9,609"},{"v":8461.111343653058,"d":"8,461"},{"v":7312.987224399752,"d":"7,313"},{"v":6164.863105146447,"d":"6,165"},{"v":5016.738985893142,"d":"5,017"}]
[]
[null,"Liability and equity"]
[null,"Liability",{"$nulls":5},{"$f":"$E$79*(H196+H197)","v":{"v":38009.596378988565,"d":"38,010"}},{"v":56337.12590330785,"d":"56,337"},{"v":63152.67472655043,"d":"63,153"},{"v":68672.66796783396,"d":"68,673"},{"v":69416.76870378932,"d":"69,417"},{"v":67376.13428810162,"d":"67,376"},{"v":61747.211415789374,"d":"61,747"},{"v":56118.28854347712,"d":"56,118"},{"v":50489.36567116487,"d":"50,489"},{"v":44860.44279885262,"d":"44,860"},{"v":39231.51992654037,"d":"39,232"},{"v":35198.11084733157,"d":"35,198"},{"v":31926.679009502084,"d":"31,927"},{"v":29499.714068224323,"d":"29,500"},{"v":27472.907747636218,"d":"27,473"},{"v":25790.025564979143,"d":"25,790"},{"v":24107.14338232207,"d":"24,107"},{"v":22424.261199664994,"d":"22,424"},{"v":20741.379017007916,"d":"20,741"},{"v":19058.49683435084,"d":"19,058"},{"v":17375.614651693773,"d":"17,376"},{"v":15692.7324690367,"d":"15,693"},{"v":14494.87400086738,"d":"14,495"},{"v":13546.33039538125,"d":"13,546"},{"v":12739.352865010213,"d":"12,739"},{"v":12018.439841328276,"d":"12,018"},{"v":11389.051749844102,"d":"11,389"},{"v":10768.8703695405,"d":"10,769"},{"v":10148.883345143715,"d":"10,149"},{"v":9528.89632074693,"d":"9,529"},{"v":8908.909296350146,"d":"8,909"},{"v":8288.92227195336,"d":"8,289"},{"v":7668.935247556576,"d":"7,669"},{"v":7048.948223159791,"d":"7,049"},{"v":6428.961198763006,"d":"6,429"},{"v":5808.974174366222,"d":"5,809"},{"v":5188.987149969436,"d":"5,189"},{"v":4569.000125572651,"d":"4,569"},{"v":3949.0131011758667,"d":"3,949"},{"v":3329.026076779082,"d":"3,329"},{"v":2709.0390523822966,"d":"2,709"}]
[null,"Equity",{"$nulls":5},{"$f":"$E$80*(H196+H197)","v":{"v":32378.545063582853,"d":"32,379"}},{"$f":"H204+I188+I224","v":{"v":47990.88502874372,"d":"47,991"}},{"$f":"I204+J188+J224","v":{"v":53796.72291520962,"d":"53,797"}},{"v":58498.9393800067,"d":"58,499"},{"v":59132.8029698946,"d":"59,133"},{"v":57394.48476393842,"d":"57,394"},{"v":52599.47639122799,"d":"52,599"},{"v":47804.46801851755,"d":"47,804"},{"v":43009.45964580712,"d":"43,009"},{"v":38214.45127309668,"d":"38,214"},{"v":33419.44290038624,"d":"33,419"},{"v":29983.575906986152,"d":"29,984"},{"v":27196.800637723998,"d":"27,197"},{"v":25129.386058117016,"d":"25,129"},{"v":23402.847340579,"d":"23,403"},{"v":21969.281036834083,"d":"21,969"},{"v":20535.714733089168,"d":"20,536"},{"v":19102.14842934425,"d":"19,102"},{"v":17668.582125599336,"d":"17,669"},{"v":16235.01582185442,"d":"16,235"},{"v":14801.449518109512,"d":"14,801"},{"v":13367.883214364596,"d":"13,368"},{"v":12347.485259998139,"d":"12,347"},{"v":11539.466633102546,"d":"11,539"},{"v":10852.041329453144,"d":"10,852"},{"v":10237.93023520557,"d":"10,238"},{"v":9701.784823941272,"d":"9,702"},{"v":9173.482166645612,"d":"9,173"},{"v":8645.34507178909,"d":"8,645"},{"v":8117.20797693257,"d":"8,117"},{"v":7589.07088207605,"d":"7,589"},{"v":7060.933787219529,"d":"7,061"},{"v":6532.796692363009,"d":"6,533"},{"v":6004.659597506488,"d":"6,005"},{"v":5476.522502649968,"d":"5,477"},{"v":4948.3854077934475,"d":"4,948"},{"v":4420.2483129369275,"d":"4,420"},{"v":3892.1112180804066,"d":"3,892"},{"v":3363.974123223886,"d":"3,364"},{"v":2835.8370283673657,"d":"2,836"},{"v":2307.6999335108453,"d":"2,308"}]
[]
[null,"Total - Liability and equity",{"$nulls":5},{"$f":"+H203+H204","v":{"v":70388.14144257142,"d":"70,388"}},{"$f":"+I203+I204","v":{"v":104328.01093205158,"d":"104,328"}},{"$f":"+J203+J204","v":{"v":116949.39764176005,"d":"116,949"}},{"v":127171.60734784065,"d":"127,172"},{"v":128549.57167368391,"d":"128,550"},{"v":124770.61905204004,"d":"124,771"},{"v":114346.68780701736,"d":"114,347"},{"v":103922.75656199467,"d":"103,923"},{"v":93498.82531697198,"d":"93,499"},{"v":83074.8940719493,"d":"83,075"},{"v":72650.96282692661,"d":"72,651"},{"v":65181.68675431772,"d":"65,182"},{"v":59123.47964722608,"d":"59,123"},{"v":54629.100126341335,"d":"54,629"},{"v":50875.75508821521,"d":"50,876"},{"v":47759.30660181322,"d":"47,759"},{"v":44642.85811541123,"d":"44,643"},{"v":41526.40962900924,"d":"41,526"},{"v":38409.96114260725,"d":"38,410"},{"v":35293.51265620526,"d":"35,294"},{"v":32177.064169803285,"d":"32,177"},{"v":29060.615683401295,"d":"29,061"},{"v":26842.359260865516,"d":"26,842"},{"v":25085.797028483794,"d":"25,086"},{"v":23591.394194463355,"d":"23,591"},{"v":22256.370076533844,"d":"22,256"},{"v":21090.836573785375,"d":"21,091"},{"v":19942.35253618611,"d":"19,942"},{"v":18794.228416932805,"d":"18,794"},{"v":17646.1042976795,"d":"17,646"},{"v":16497.980178426194,"d":"16,498"},{"v":15349.85605917289,"d":"15,350"},{"v":14201.731939919584,"d":"14,202"},{"v":13053.607820666279,"d":"13,054"},{"v":11905.483701412973,"d":"11,905"},{"v":10757.359582159668,"d":"10,757"},{"v":9609.235462906363,"d":"9,609"},{"v":8461.111343653058,"d":"8,461"},{"v":7312.987224399752,"d":"7,313"},{"v":6164.863105146447,"d":"6,165"},{"v":5016.738985893142,"d":"5,017"}]
[{"$nulls":4},"Contrôle",{"$f":"IF(SUM(H207:AV207)=0,\"ok\",SUM(H207:AV207))","v":"ok"},null,{"$f":"+H200-H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial structure liability - proof",{"$nulls":5},{"$f":"IFERROR(H203/(H$203+H$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"$f":"IFERROR(I203/(I$203+I$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"v":0.54,"d":"54.00%"},{"$f":"IFERROR(K203/(K$203+K$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"}]
[null,"Financial structure equity - proof",{"$nulls":5},{"$f":"IFERROR(H204/(H$203+H$204),\"-\")","v":{"v":0.46,"d":"46.00%"}},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"}]
[]
["3.3","Cash flow statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I211+1","v":2019},{"$f":"J211+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Operations"]
[null,"Net income",{"$nulls":6},{"$f":"+I188","v":{"v":3318.7227290118326,"d":"3,319"}},{"$f":"+J188","v":{"v":4157.47891354314,"d":"4,157"}},{"v":4637.224551862211,"d":"4,637"},{"v":4790.412425900795,"d":"4,790"},{"v":4799.941577939429,"d":"4,800"},{"v":4492.057772465086,"d":"4,492"},{"v":4100.409823732996,"d":"4,100"},{"v":3708.761875000905,"d":"3,709"},{"v":3317.1139262688157,"d":"3,317"},{"v":2925.4659775367227,"d":"2,925"},{"v":2589.3241814396624,"d":"2,589"},{"v":2335.1968798341727,"d":"2,335"},{"v":2136.955985419309,"d":"2,137"},{"v":1982.0142302736049,"d":"1,982"},{"v":1852.9582878056826,"d":"1,853"},{"v":1735.8670840804716,"d":"1,736"},{"v":1618.7758803552579,"d":"1,619"},{"v":1501.684676630045,"d":"1,502"},{"v":1384.5934729048308,"d":"1,385"},{"v":1267.502269179618,"d":"1,268"},{"v":1150.4110654544056,"d":"1,150"},{"v":1050.1932980130607,"d":"1,050"},{"v":975.522354000273,"d":"976"},{"v":914.4497236400116,"d":"914"},{"v":861.2961083786099,"d":"861"},{"v":814.3206324374886,"d":"814"},{"v":770.8494984811899,"d":"771"},{"v":727.7054172065674,"d":"728"},{"v":684.5680973580593,"d":"685"},{"v":641.4307775095535,"d":"641"},{"v":598.2934576610439,"d":"598"},{"v":555.1561378125378,"d":"555"},{"v":512.0188179640301,"d":"512"},{"v":468.8814981155235,"d":"469"},{"v":425.74417826701824,"d":"426"},{"v":382.60685841851034,"d":"383"},{"v":339.4695385700046,"d":"339"},{"v":296.33221872149636,"d":"296"},{"v":253.19489887298653,"d":"253"},{"v":210.0575790244825,"d":"210"}]
[null,"Plus: Depreciation",{"$nulls":6},{"$f":"-I184","v":{"v":5027.535189413111,"d":"5,028"}},{"$f":"-J184","v":{"v":6886.603396340788,"d":"6,887"}},{"v":8707.094208188682,"d":"8,707"},{"v":9604.630238941638,"d":"9,605"},{"v":10411.401554668522,"d":"10,411"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":10423.931245022679,"d":"10,424"},{"v":7469.276072608884,"d":"7,469"},{"v":6058.207107091644,"d":"6,058"},{"v":4494.379520884747,"d":"4,494"},{"v":3753.3450381261264,"d":"3,753"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":3116.4484864019882,"d":"3,116"},{"v":2218.2564225357874,"d":"2,218"},{"v":1756.5622323817252,"d":"1,757"},{"v":1494.4028340204284,"d":"1,494"},{"v":1335.024117929502,"d":"1,335"},{"v":1165.5335027484637,"d":"1,166"},{"v":1148.484037599253,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"},{"v":1148.1241192532932,"d":"1,148"}]
[null,"Total - Operation",{"$nulls":6},{"$f":"SUM(I214:I215)","v":{"v":8346.257918424944,"d":"8,346"}},{"$f":"SUM(J214:J215)","v":{"v":11044.082309883928,"d":"11,044"}},{"v":13344.318760050894,"d":"13,344"},{"v":14395.042664842433,"d":"14,395"},{"v":15211.343132607952,"d":"15,211"},{"v":14915.989017487766,"d":"14,916"},{"v":14524.341068755675,"d":"14,524"},{"v":14132.693120023585,"d":"14,133"},{"v":13741.045171291495,"d":"13,741"},{"v":13349.3972225594,"d":"13,349"},{"v":10058.600254048546,"d":"10,059"},{"v":8393.403986925816,"d":"8,393"},{"v":6631.335506304056,"d":"6,631"},{"v":5735.359268399731,"d":"5,735"},{"v":4969.406774207671,"d":"4,969"},{"v":4852.31557048246,"d":"4,852"},{"v":4735.224366757246,"d":"4,735"},{"v":4618.133163032033,"d":"4,618"},{"v":4501.041959306819,"d":"4,501"},{"v":4383.950755581606,"d":"4,384"},{"v":4266.859551856394,"d":"4,267"},{"v":3268.449720548848,"d":"3,268"},{"v":2732.084586381998,"d":"2,732"},{"v":2408.8525576604397,"d":"2,409"},{"v":2196.320226308112,"d":"2,196"},{"v":1979.8541351859521,"d":"1,980"},{"v":1919.333536080443,"d":"1,919"},{"v":1875.8295364598607,"d":"1,876"},{"v":1832.6922166113525,"d":"1,833"},{"v":1789.5548967628467,"d":"1,790"},{"v":1746.4175769143371,"d":"1,746"},{"v":1703.280257065831,"d":"1,703"},{"v":1660.1429372173234,"d":"1,660"},{"v":1617.0056173688167,"d":"1,617"},{"v":1573.8682975203114,"d":"1,574"},{"v":1530.7309776718034,"d":"1,531"},{"v":1487.5936578232977,"d":"1,488"},{"v":1444.4563379747897,"d":"1,444"},{"v":1401.3190181262798,"d":"1,401"},{"v":1358.1816982777757,"d":"1,358"}]
[]
[null,"Investing activities",{"$nulls":6},{"$f":"-I132","v":{"v":-38967.40467889327,"d":"-38,967"}},{"$f":"-J132","v":{"v":-19507.99010604926,"d":"-19,508"}},{"v":-18929.303914269294,"d":"-18,929"},{"v":-10982.594564784893,"d":"-10,983"},{"v":-6632.448933024631,"d":"-6,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing activities"]
[null,"Liability variation",{"$nulls":6},{"$f":"I203-H203","v":{"v":18327.52952431929,"d":"18,328"}},{"v":6815.548823242578,"d":"6,816"},{"v":5519.993241283526,"d":"5,520"},{"v":744.1007359553623,"d":"744"},{"v":-2040.6344156877021,"d":"-2,041"},{"v":-5628.922872312243,"d":"-5,629"},{"v":-5628.922872312251,"d":"-5,629"},{"v":-5628.922872312251,"d":"-5,629"},{"v":-5628.922872312251,"d":"-5,629"},{"v":-5628.922872312251,"d":"-5,629"},{"v":-4033.4090792088027,"d":"-4,033"},{"v":-3271.4318378294847,"d":"-3,271"},{"v":-2426.9649412777617,"d":"-2,427"},{"v":-2026.8063205881044,"d":"-2,027"},{"v":-1682.8821826570747,"d":"-1,683"},{"v":-1682.8821826570747,"d":"-1,683"},{"v":-1682.8821826570747,"d":"-1,683"},{"v":-1682.8821826570784,"d":"-1,683"},{"v":-1682.8821826570747,"d":"-1,683"},{"v":-1682.8821826570675,"d":"-1,683"},{"v":-1682.882182657073,"d":"-1,683"},{"v":-1197.858468169321,"d":"-1,198"},{"v":-948.5436054861293,"d":"-949"},{"v":-806.9775303710376,"d":"-807"},{"v":-720.9130236819365,"d":"-721"},{"v":-629.3880914841739,"d":"-629"},{"v":-620.181380303602,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967835,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967844,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967844,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967853,"d":"-620"},{"v":-619.9870243967844,"d":"-620"},{"v":-619.9870243967848,"d":"-620"},{"v":-619.9870243967853,"d":"-620"}]
[null,"Distributable to shareholders",{"$nulls":6},{"$f":"I216+I218+I221","v":{"v":-12293.617236149035,"d":"-12,294"}},{"$f":"J216+J218+J221","v":{"v":-1648.3589729227533,"d":"-1,648"}},{"$f":"K216+K218+K221","v":{"v":-64.99191293487456,"d":"-65"}},{"$f":"L216+L218+L221","v":{"v":4156.548836012902,"d":"4,157"}},{"v":6538.259783895619,"d":"6,538"},{"v":9287.066145175522,"d":"9,287"},{"v":8895.418196443425,"d":"8,895"},{"v":8503.770247711334,"d":"8,504"},{"v":8112.122298979244,"d":"8,112"},{"v":7720.47435024715,"d":"7,720"},{"v":6025.191174839743,"d":"6,025"},{"v":5121.972149096331,"d":"5,122"},{"v":4204.370565026295,"d":"4,204"},{"v":3708.552947811627,"d":"3,709"},{"v":3286.5245915505966,"d":"3,287"},{"v":3169.4333878253856,"d":"3,169"},{"v":3052.342184100171,"d":"3,052"},{"v":2935.2509803749545,"d":"2,935"},{"v":2818.1597766497443,"d":"2,818"},{"v":2701.068572924539,"d":"2,701"},{"v":2583.9773691993214,"d":"2,584"},{"v":2070.591252379527,"d":"2,071"},{"v":1783.5409808958689,"d":"1,784"},{"v":1601.8750272894022,"d":"1,602"},{"v":1475.4072026261756,"d":"1,475"},{"v":1350.4660437017783,"d":"1,350"},{"v":1299.152155776841,"d":"1,299"},{"v":1255.8425120630754,"d":"1,256"},{"v":1212.7051922145672,"d":"1,213"},{"v":1169.5678723660633,"d":"1,170"},{"v":1126.4305525175519,"d":"1,126"},{"v":1083.2932326690457,"d":"1,083"},{"v":1040.155912820539,"d":"1,040"},{"v":997.0185929720315,"d":"997"},{"v":953.8812731235271,"d":"954"},{"v":910.7439532750182,"d":"911"},{"v":867.6066334265124,"d":"868"},{"v":824.4693135780053,"d":"824"},{"v":781.331993729495,"d":"781"},{"v":738.1946738809904,"d":"738"}]
[]
[null,"Distribution to shareholder (equity issue, dividends, equity reimbursement)",{"$nulls":6},{"$f":"-I222","v":{"v":12293.617236149035,"d":"12,294"}},{"$f":"-J222","v":{"v":1648.3589729227533,"d":"1,648"}},{"$f":"-K222","v":{"v":64.99191293487456,"d":"65"}},{"$f":"-L222","v":{"v":-4156.548836012902,"d":"-4,157"}},{"$f":"-M222","v":{"v":-6538.259783895619,"d":"-6,538"}},{"v":-9287.066145175522,"d":"-9,287"},{"v":-8895.418196443425,"d":"-8,895"},{"v":-8503.770247711334,"d":"-8,504"},{"v":-8112.122298979244,"d":"-8,112"},{"v":-7720.47435024715,"d":"-7,720"},{"v":-6025.191174839743,"d":"-6,025"},{"v":-5121.972149096331,"d":"-5,122"},{"v":-4204.370565026295,"d":"-4,204"},{"v":-3708.552947811627,"d":"-3,709"},{"v":-3286.5245915505966,"d":"-3,287"},{"v":-3169.4333878253856,"d":"-3,169"},{"v":-3052.342184100171,"d":"-3,052"},{"v":-2935.2509803749545,"d":"-2,935"},{"v":-2818.1597766497443,"d":"-2,818"},{"v":-2701.068572924539,"d":"-2,701"},{"v":-2583.9773691993214,"d":"-2,584"},{"v":-2070.591252379527,"d":"-2,071"},{"v":-1783.5409808958689,"d":"-1,784"},{"v":-1601.8750272894022,"d":"-1,602"},{"v":-1475.4072026261756,"d":"-1,475"},{"v":-1350.4660437017783,"d":"-1,350"},{"v":-1299.152155776841,"d":"-1,299"},{"v":-1255.8425120630754,"d":"-1,256"},{"v":-1212.7051922145672,"d":"-1,213"},{"v":-1169.5678723660633,"d":"-1,170"},{"v":-1126.4305525175519,"d":"-1,126"},{"v":-1083.2932326690457,"d":"-1,083"},{"v":-1040.155912820539,"d":"-1,040"},{"v":-997.0185929720315,"d":"-997"},{"v":-953.8812731235271,"d":"-954"},{"v":-910.7439532750182,"d":"-911"},{"v":-867.6066334265124,"d":"-868"},{"v":-824.4693135780053,"d":"-824"},{"v":-781.331993729495,"d":"-781"},{"v":-738.1946738809904,"d":"-738"}]
[{"$nulls":8},{"$f":"I221+I224","v":{"v":30621.146760468324,"d":"30,621"}},{"v":8463.907796165331,"d":"8,464"},{"v":5584.985154218401,"d":"5,585"},{"v":-3412.4481000575397,"d":"-3,412"},{"v":-8578.894199583321,"d":"-8,579"},{"v":-14915.989017487766,"d":"-14,916"},{"v":-14524.341068755675,"d":"-14,524"},{"v":-14132.693120023585,"d":"-14,133"},{"v":-13741.045171291495,"d":"-13,741"},{"v":-13349.3972225594,"d":"-13,349"},{"v":-10058.600254048546,"d":"-10,059"},{"v":-8393.403986925816,"d":"-8,393"},{"v":-6631.335506304056,"d":"-6,631"},{"v":-5735.359268399731,"d":"-5,735"},{"v":-4969.406774207671,"d":"-4,969"},{"v":-4852.31557048246,"d":"-4,852"},{"v":-4735.224366757246,"d":"-4,735"},{"v":-4618.133163032033,"d":"-4,618"},{"v":-4501.041959306819,"d":"-4,501"},{"v":-4383.950755581606,"d":"-4,384"},{"v":-4266.859551856394,"d":"-4,267"},{"v":-3268.449720548848,"d":"-3,268"},{"v":-2732.084586381998,"d":"-2,732"},{"v":-2408.8525576604397,"d":"-2,409"},{"v":-2196.320226308112,"d":"-2,196"},{"v":-1979.8541351859521,"d":"-1,980"},{"v":-1919.333536080443,"d":"-1,919"},{"v":-1875.8295364598607,"d":"-1,876"},{"v":-1832.6922166113525,"d":"-1,833"},{"v":-1789.5548967628467,"d":"-1,790"},{"v":-1746.4175769143371,"d":"-1,746"},{"v":-1703.280257065831,"d":"-1,703"},{"v":-1660.1429372173234,"d":"-1,660"},{"v":-1617.0056173688167,"d":"-1,617"},{"v":-1573.8682975203114,"d":"-1,574"},{"v":-1530.7309776718034,"d":"-1,531"},{"v":-1487.5936578232977,"d":"-1,488"},{"v":-1444.4563379747897,"d":"-1,444"},{"v":-1401.3190181262798,"d":"-1,401"},{"v":-1358.1816982777757,"d":"-1,358"}]
[]
[null,"Variation d'encaisse",{"$nulls":6},{"$f":"I216+I218+I225","v":0},{"$f":"J216+J218+J225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3.4","IRR, NPV and Break point (impact on rates)",{"$nulls":5},{"$f":"I229-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I229+1","v":2019},{"$f":"J229+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Investment",{"$nulls":6},{"$f":"I218","v":{"v":-38967.40467889327,"d":"-38,967"}},{"$f":"J218","v":{"v":-19507.99010604926,"d":"-19,508"}},{"v":-18929.303914269294,"d":"-18,929"},{"v":-10982.594564784893,"d":"-10,983"},{"v":-6632.448933024631,"d":"-6,632"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income",{"$nulls":6},{"$f":"I27","v":{"v":4710.7539634482755,"d":"4,711"}},{"v":11356.602058275861,"d":"11,357"},{"v":16405.08988862069,"d":"16,405"},{"v":19818.71161551724,"d":"19,819"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"},{"v":22021.415308620693,"d":"22,021"}]
[null,"OPEX, tax on utilities and royalties",{"$nulls":6},{"$f":"I182","v":{"v":-2544.3744471095292,"d":"-2,544"}},{"v":-3607.003735502903,"d":"-3,607"},{"v":-4441.531774055295,"d":"-4,442"},{"v":-4786.271411252451,"d":"-4,786"},{"v":-5101.306297907644,"d":"-5,101"},{"v":-4948.899580469053,"d":"-4,949"},{"v":-4792.540611793713,"d":"-4,793"},{"v":-4636.181643118372,"d":"-4,636"},{"v":-4479.822674443032,"d":"-4,480"},{"v":-4323.463705767692,"d":"-4,323"},{"v":-4211.424564678558,"d":"-4,211"},{"v":-4120.551458072185,"d":"-4,121"},{"v":-4053.1357652589136,"d":"-4,053"},{"v":-3996.8355896870216,"d":"-3,997"},{"v":-3950.088862390992,"d":"-3,950"},{"v":-3903.3421350949616,"d":"-3,903"},{"v":-3856.595407798932,"d":"-3,857"},{"v":-3809.848680502902,"d":"-3,810"},{"v":-3763.101953206872,"d":"-3,763"},{"v":-3716.3552259108424,"d":"-3,716"},{"v":-3669.6084986148126,"d":"-3,670"},{"v":-3636.3346522767756,"d":"-3,636"},{"v":-3609.98621879105,"d":"-3,610"},{"v":-3587.5701762807435,"d":"-3,588"},{"v":-3567.544814511801,"d":"-3,568"},{"v":-3550.061811970574,"d":"-3,550"},{"v":-3532.8345514065854,"d":"-3,533"},{"v":-3515.6126896177857,"d":"-3,516"},{"v":-3498.3908278289864,"d":"-3,498"},{"v":-3481.168966040187,"d":"-3,481"},{"v":-3463.9471042513874,"d":"-3,464"},{"v":-3446.725242462588,"d":"-3,447"},{"v":-3429.503380673789,"d":"-3,430"},{"v":-3412.2815188849895,"d":"-3,412"},{"v":-3395.05965709619,"d":"-3,395"},{"v":-3377.8377953073905,"d":"-3,378"},{"v":-3360.615933518591,"d":"-3,361"},{"v":-3343.394071729792,"d":"-3,343"},{"v":-3326.1722099409926,"d":"-3,326"},{"v":-3308.950348152193,"d":"-3,309"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"-I172","v":{"v":780.0784529257389,"d":"780"}},{"v":267.7467924190075,"d":"268"},{"v":-396.23680978853963,"d":"-396"},{"v":-1025.9276595899619,"d":"-1,026"},{"v":-1380.4034082924263,"d":"-1,380"},{"v":-1462.7700319500686,"d":"-1,463"},{"v":-1572.5457135695892,"d":"-1,573"},{"v":-1680.38479921173,"d":"-1,680"},{"v":-1784.2771734697621,"d":"-1,784"},{"v":-1884.459639026733,"d":"-1,884"},{"v":-2764.0349981633253,"d":"-2,764"},{"v":-3219.4139290406256,"d":"-3,219"},{"v":-3706.4934937645344,"d":"-3,706"},{"v":-3966.355132162879,"d":"-3,966"},{"v":-4192.911072608293,"d":"-4,193"},{"v":-4245.5824867365745,"d":"-4,246"},{"v":-4295.848108195718,"d":"-4,296"},{"v":-4343.852284545869,"d":"-4,344"},{"v":-4389.730702493571,"d":"-4,390"},{"v":-4433.610907542968,"d":"-4,434"},{"v":-4475.612792467959,"d":"-4,476"},{"v":-4512.2248514983075,"d":"-4,512"},{"v":-4545.31429080946,"d":"-4,545"},{"v":-4575.785814306016,"d":"-4,576"},{"v":-4604.147748199468,"d":"-4,604"},{"v":-4630.447280766008,"d":"-4,630"},{"v":-4655.382222447693,"d":"-4,655"},{"v":-4679.097663343454,"d":"-4,679"},{"v":-4701.66813863474,"d":"-4,702"},{"v":-4723.162346257821,"d":"-4,723"},{"v":-4743.6448622727885,"d":"-4,744"},{"v":-4763.176388176128,"d":"-4,763"},{"v":-4781.81398337454,"d":"-4,782"},{"v":-4799.611283710317,"d":"-4,800"},{"v":-4816.61870687522,"d":"-4,817"},{"v":-4832.8836454995,"d":"-4,833"},{"v":-4848.450648655593,"d":"-4,848"},{"v":-4863.361592471592,"d":"-4,863"},{"v":-4877.655840507903,"d":"-4,878"},{"v":-4891.370394511307,"d":"-4,891"}]
[null,"Cash flow",{"$nulls":3},{"$f":"IFERROR(IRR(H235:AV235),\"-\")","v":{"v":0.0830167766813612,"d":"8.30%"}},null,{"$f":"H237","v":{"v":-70388.14144257142,"d":"-70,388"}},{"$f":"SUM(I231:I234)","v":{"v":-36020.946709628784,"d":"-36,021"}},{"$f":"SUM(J231:J234)","v":{"v":-11490.644990857294,"d":"-11,491"}},{"v":-7361.982609492439,"d":"-7,362"},{"v":3023.917979889935,"d":"3,024"},{"v":8907.256669395993,"d":"8,907"},{"v":15609.745696201571,"d":"15,610"},{"v":15656.328983257392,"d":"15,656"},{"v":15704.848866290591,"d":"15,705"},{"v":15757.3154607079,"d":"15,757"},{"v":15813.491963826269,"d":"15,813"},{"v":15045.95574577881,"d":"15,046"},{"v":14681.449921507881,"d":"14,681"},{"v":14261.786049597245,"d":"14,262"},{"v":14058.224586770795,"d":"14,058"},{"v":13878.415373621408,"d":"13,878"},{"v":13872.490686789159,"d":"13,872"},{"v":13868.971792626045,"d":"13,869"},{"v":13867.714343571923,"d":"13,868"},{"v":13868.582652920251,"d":"13,869"},{"v":13871.449175166883,"d":"13,871"},{"v":13876.194017537922,"d":"13,876"},{"v":13872.85580484561,"d":"13,873"},{"v":13866.114799020183,"d":"13,866"},{"v":13858.059318033935,"d":"13,858"},{"v":13849.722745909423,"d":"13,850"},{"v":13840.90621588411,"d":"13,841"},{"v":13833.198534766416,"d":"13,833"},{"v":13826.704955659454,"d":"13,827"},{"v":13821.356342156967,"d":"13,821"},{"v":13817.083996322686,"d":"13,817"},{"v":13813.823342096519,"d":"13,814"},{"v":13811.513677981977,"d":"13,812"},{"v":13810.097944572364,"d":"13,810"},{"v":13809.522506025387,"d":"13,810"},{"v":13809.736944649285,"d":"13,810"},{"v":13810.693867813803,"d":"13,811"},{"v":13812.34872644651,"d":"13,812"},{"v":13814.65964441931,"d":"13,815"},{"v":13817.587258171798,"d":"13,818"},{"v":13821.094565957193,"d":"13,821"}]
[]
[null,"IRR 40 years - Projet",{"$nulls":3},{"$f":"IFERROR(IRR(H237:AV237),\"-\")","v":{"v":0.0830167766813612,"d":"8.30%"}},null,{"$f":"-H200","v":{"v":-70388.14144257142,"d":"-70,388"}},{"$f":"I183-I181-I172+I218","v":{"v":-36020.946709628784,"d":"-36,021"}},{"v":-11490.644990857294,"d":"-11,491"},{"v":-7361.982609492439,"d":"-7,362"},{"$f":"L183-L181-L172+L218","v":{"v":3023.917979889935,"d":"3,024"}},{"$f":"M183-M181-M172+M218","v":{"v":8907.256669395994,"d":"8,907"}},{"$f":"N183-N181-N172+N218","v":{"v":15609.745696201571,"d":"15,610"}},{"v":15656.328983257392,"d":"15,656"},{"v":15704.848866290591,"d":"15,705"},{"v":15757.3154607079,"d":"15,757"},{"v":15813.491963826269,"d":"15,813"},{"v":15045.95574577881,"d":"15,046"},{"v":14681.449921507881,"d":"14,681"},{"v":14261.786049597245,"d":"14,262"},{"v":14058.224586770795,"d":"14,058"},{"v":13878.415373621408,"d":"13,878"},{"v":13872.490686789159,"d":"13,872"},{"v":13868.971792626045,"d":"13,869"},{"v":13867.714343571923,"d":"13,868"},{"v":13868.582652920251,"d":"13,869"},{"v":13871.449175166887,"d":"13,871"},{"v":13876.194017537922,"d":"13,876"},{"v":13872.85580484561,"d":"13,873"},{"v":13866.114799020183,"d":"13,866"},{"v":13858.059318033935,"d":"13,858"},{"v":13849.722745909423,"d":"13,850"},{"v":13840.90621588411,"d":"13,841"},{"v":13833.198534766416,"d":"13,833"},{"v":13826.704955659454,"d":"13,827"},{"v":13821.356342156967,"d":"13,821"},{"v":13817.083996322686,"d":"13,817"},{"v":13813.823342096519,"d":"13,814"},{"v":13811.513677981977,"d":"13,812"},{"v":13810.097944572364,"d":"13,810"},{"v":13809.522506025387,"d":"13,810"},{"v":13809.736944649285,"d":"13,810"},{"v":13810.693867813803,"d":"13,811"},{"v":13812.34872644651,"d":"13,812"},{"v":13814.65964441931,"d":"13,815"},{"v":13817.587258171798,"d":"13,818"},{"v":13821.094565957193,"d":"13,821"}]
[{"$nulls":4},"Coût du capital"]
[null,"NPV 40 years - Projet ( au coût du capital)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},{"$f":"NPV(E239,H237:AV237)","v":{"v":61710.03839842643,"d":"61,710.04 $"}}]
[]
[null,"Break point (impact on rates)",{"$nulls":10},"5 ans",{"$nulls":4},"10 ans",{"$nulls":4},"15 ans",{"$nulls":4},"20 ans",{"$nulls":4},"25 ans",{"$nulls":4},"30 ans",{"$nulls":4},"35 ans",{"$nulls":4},"40 ans"]
[]
[null,"Impact on rates",{"$nulls":6},{"$f":"I94-I27","v":{"v":8731.9515856148,"d":"8,732"}},{"v":5825.577113176107,"d":"5,826"},{"v":4310.3886053015995,"d":"4,310"},{"v":2473.0678097348464,"d":"2,473"},{"v":1496.2287748813033,"d":"1,496"},{"v":871.5876303567275,"d":"872"},{"v":113.35647076393798,"d":"113"},{"v":-647.5239309319695,"d":"-648"},{"v":-1413.803390608875,"d":"-1,414"},{"v":-2185.157964787919,"d":"-2,185"},{"v":-5773.189937593554,"d":"-5,773"},{"v":-7655.5184857027325,"d":"-7,656"},{"v":-9572.26069384645,"d":"-9,572"},{"v":-10582.274703218613,"d":"-10,582"},{"v":-11436.41890488,"d":"-11,436"},{"v":-11635.950760943872,"d":"-11,636"},{"v":-11838.773715050342,"d":"-11,839"},{"v":-12044.690301316852,"d":"-12,045"},{"v":-12253.514901813805,"d":"-12,254"},{"v":-12465.07303568737,"d":"-12,465"},{"v":-12679.20069093495,"d":"-12,679"},{"v":-14081.066218400567,"d":"-14,081"},{"v":-14835.850499050084,"d":"-14,836"},{"v":-15291.761415103028,"d":"-15,292"},{"v":-15592.64223583832,"d":"-15,593"},{"v":-15895.743808644032,"d":"-15,896"},{"v":-15985.610232023617,"d":"-15,986"},{"v":-16053.726456753724,"d":"-16,054"},{"v":-16122.904627566775,"d":"-16,123"},{"v":-16193.55512077135,"d":"-16,194"},{"v":-16265.589597023965,"d":"-16,266"},{"v":-16338.92501734173,"d":"-16,339"},{"v":-16413.48332508074,"d":"-16,413"},{"v":-16489.191146995716,"d":"-16,489"},{"v":-16565.979512236103,"d":"-16,566"},{"v":-16643.78358820238,"d":"-16,644"},{"v":-16722.542432250986,"d":"-16,723"},{"v":-16802.19875829699,"d":"-16,802"},{"v":-16882.698717420542,"d":"-16,883"},{"v":-16963.991691636988,"d":"-16,964"}]
[null,"Impact on rates (present value)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},null,null,"Ne pas effacer",{"$f":"I243/(1+$E$244)^I176","v":{"v":8294.026959001529,"d":"8,294"}},{"v":5255.901317841663,"d":"5,256"},{"v":3693.8460966065195,"d":"3,694"},{"v":2013.0405295954365,"d":"2,013"},{"v":1156.8275438050293,"d":"1,157"},{"v":640.0822728192608,"d":"640"},{"v":79.07244742454336,"d":"79"},{"v":-429.0311367950651,"d":"-429"},{"v":-889.766665166215,"d":"-890"},{"v":-1306.243292125906,"d":"-1,306"},{"v":-3278.017028452088,"d":"-3,278"},{"v":-4128.802341728061,"d":"-4,129"},{"v":-4903.634865180201,"d":"-4,904"},{"v":-5149.1644370785725,"d":"-5,149"},{"v":-5285.692673924001,"d":"-5,286"},{"v":-5108.199520303943,"d":"-5,108"},{"v":-4936.587285298492,"d":"-4,937"},{"v":-4770.565487825097,"d":"-4,771"},{"v":-4609.873745267659,"d":"-4,610"},{"v":-4454.2777971903215,"d":"-4,454"},{"v":-4303.566033032278,"d":"-4,304"},{"v":-4539.690648516888,"d":"-4,540"},{"v":-4543.152242929656,"d":"-4,543"},{"v":-4447.914999324962,"d":"-4,448"},{"v":-4307.971323153818,"d":"-4,308"},{"v":-4171.459846446925,"d":"-4,171"},{"v":-3984.6534480057653,"d":"-3,985"},{"v":-3800.942665883989,"d":"-3,801"},{"v":-3625.875339157639,"d":"-3,626"},{"v":-3459.1222518333457,"d":"-3,459"},{"v":-3300.2560889125143,"d":"-3,300"},{"v":-3148.8750950139515,"d":"-3,149"},{"v":-3004.601198608197,"d":"-3,005"},{"v":-2867.0783015561706,"d":"-2,867"},{"v":-2735.970717648843,"d":"-2,736"},{"v":-2610.9617455398825,"d":"-2,611"},{"v":-2491.752362978513,"d":"-2,492"},{"v":-2378.060030604367,"d":"-2,378"},{"v":-2269.617594777006,"d":"-2,270"},{"v":-2166.172279995559,"d":"-2,166"}]
[null,"Cumulative impact on rates (present value)",{"$nulls":5},-1,{"$f":"+I244","v":{"v":8294.026959001529,"d":"8,294"}},{"$f":"I245+J244","v":{"v":13549.928276843191,"d":"13,550"}},{"$f":"J245+K244","v":{"v":17243.774373449713,"d":"17,244"}},{"v":19256.81490304515,"d":"19,257"},{"v":20413.64244685018,"d":"20,414"},{"v":21053.72471966944,"d":"21,054"},{"v":21132.797167093984,"d":"21,133"},{"v":20703.76603029892,"d":"20,704"},{"v":19813.999365132706,"d":"19,814"},{"v":18507.7560730068,"d":"18,508"},{"v":15229.739044554712,"d":"15,230"},{"v":11100.93670282665,"d":"11,101"},{"v":6197.301837646449,"d":"6,197"},{"v":1048.1374005678763,"d":"1,048"},{"v":-4237.555273356124,"d":"-4,238"},{"v":-9345.754793660068,"d":"-9,346"},{"v":-14282.34207895856,"d":"-14,282"},{"v":-19052.90756678366,"d":"-19,053"},{"v":-23662.781312051316,"d":"-23,663"},{"v":-28117.059109241636,"d":"-28,117"},{"v":-32420.625142273915,"d":"-32,421"},{"v":-36960.3157907908,"d":"-36,960"},{"v":-41503.468033720455,"d":"-41,503"},{"v":-45951.383033045415,"d":"-45,951"},{"v":-50259.354356199234,"d":"-50,259"},{"v":-54430.81420264616,"d":"-54,431"},{"v":-58415.467650651924,"d":"-58,415"},{"v":-62216.41031653591,"d":"-62,216"},{"v":-65842.28565569354,"d":"-65,842"},{"v":-69301.4079075269,"d":"-69,301"},{"v":-72601.66399643941,"d":"-72,602"},{"v":-75750.53909145336,"d":"-75,751"},{"v":-78755.14029006156,"d":"-78,755"},{"v":-81622.21859161774,"d":"-81,622"},{"v":-84358.18930926659,"d":"-84,358"},{"v":-86969.15105480647,"d":"-86,969"},{"v":-89460.90341778498,"d":"-89,461"},{"v":-91838.96344838935,"d":"-91,839"},{"v":-94108.58104316636,"d":"-94,109"},{"v":-96274.75332316192,"d":"-96,275"}]
[null,"Break point",{"$nulls":3},{"$f":"IF(AND(MAX(I246:AV246)=0,I245<=0),1,MAX(I246:AV246))","v":{"v":14.198297075752942,"d":"14.20 ans"}},null,"-",{"$f":"IF(AND(H246=\"-\",OR(AND(H245>0,I245<=0),AND(H245>=0,I245<0))),I$176-1+H245/-I244,IF(H246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(I246=\"-\",OR(AND(I245>0,J245<=0),AND(I245>=0,J245<0))),J$176-1+I245/-J244,IF(I246=\"-\",\"-\",\"\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-",{"v":14.198297075752942,"d":"14.20"},"","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"GM-9doc4-Q7.1 SMA RES","index":1,"n_rows":246,"n_cols":48,"rows_kept":246,"merged":[[76,9,76,10]]}
["Model to evaluate the profitability of projects - Version 2016-2017"]
["SMA RES"]
[" ($)"]
[]
[null,"Results"]
[null,"IRR 40 years",null,null,{"$f":"$F$237","v":{"v":0.039207857962475945,"d":"3.92%"}}]
[null,"Break point (impact on rates)",null,null,{"$f":"F246","v":{"v":0,"d":"0.0 ans"}}]
[null,"Impact on rates",null,"Annual","Cumulative net present value."]
[null," 1 year",null,{"$f":"I$243","v":{"v":21715.490176124087,"d":"21,715"}},{"$f":"I$245","v":{"v":20626.41543334037,"d":"20,626"}}]
[null," 2 years",null,{"$f":"J$243","v":{"v":17628.2239733382,"d":"17,628"}},{"$f":"J$245","v":{"v":36530.79774820466,"d":"36,531"}}]
[null," 3 years",null,{"$f":"K$243","v":{"v":15291.528413013686,"d":"15,292"}},{"$f":"K$245","v":{"v":49635.0808446486,"d":"49,635"}}]
[null," 4 years",null,{"$f":"L$243","v":{"v":11513.48754041471,"d":"11,513"}},{"$f":"L$245","v":{"v":59006.88899508175,"d":"59,007"}}]
[null," 5 years",null,{"$f":"M$243","v":{"v":8763.504687329249,"d":"8,764"}},{"$f":"M$245","v":{"v":65782.49963214571,"d":"65,782"}}]
[null," 10 years",null,{"$f":"R$243","v":{"v":6514.201029703701,"d":"6,514"}},{"$f":"R$245","v":{"v":91755.01018144433,"d":"91,755"}}]
[null," 15 years",null,{"$f":"W$243","v":{"v":3130.704699491889,"d":"3,131"}},{"$f":"W$245","v":{"v":103523.97263414926,"d":"103,524"}}]
[null," 20 years",null,{"$f":"AB$243","v":{"v":-556.9631756862182,"d":"-557"}},{"$f":"AB$245","v":{"v":105539.72179535506,"d":"105,540"}}]
[null," 30 years",null,{"$f":"AL$243","v":{"v":-14469.864050575248,"d":"-14,470"}},{"$f":"AL$245","v":{"v":77347.93223104536,"d":"77,348"}}]
[null," 40 years",null,{"$f":"AV$243","v":{"v":-16736.18473796914,"d":"-16,736"}},{"$f":"AV$245","v":{"v":51978.126218182406,"d":"51,978"}}]
[]
["Section 1  -  Inputs",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["1.1","Clients  -  Volumes  -  Rates  -  Incomes",{"$nulls":6},2018,{"$f":"I22+1","v":2019},{"$f":"J22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Number de clients",{"$nulls":6},15,32,48,58,64,{"$f":"M24","v":64},64,64,64,{"$f":"Q24","v":64},64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64,64]
[null,"Volumes m3",{"$nulls":6},{"v":11533.136363636364,"d":"11,533"},{"v":33050.36363636364,"d":"33,050"},{"v":54652.63636363636,"d":"54,653"},{"v":71993.54545454546,"d":"71,994"},{"v":81909.45454545454,"d":"81,909"},{"$f":"M25","v":{"v":81909.45454545454,"d":"81,909"}},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"$f":"Q25","v":{"v":81909.45454545454,"d":"81,909"}},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"},{"v":81909.45454545454,"d":"81,909"}]
[null,"Distribution rate ( ¢ / m3)",{"$nulls":6},{"v":37.655172644829726,"d":"37.6552"},{"v":38.83031557897865,"d":"38.8303"},{"v":39.235301199809044,"d":"39.2353"},{"v":39.38651284395445,"d":"39.3865"},{"v":39.45711285410498,"d":"39.4571"},{"$f":"M26","v":{"v":39.45711285410498,"d":"39.4571"}},{"$f":"N26","v":{"v":39.45711285410498,"d":"39.4571"}},{"$f":"O26","v":{"v":39.45711285410498,"d":"39.4571"}},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"},{"v":39.45711285410498,"d":"39.4571"}]
[null,"Distribution income",{"$nulls":6},{"$f":"I26*I25/100","v":{"v":4342.82240909091,"d":"4,343"}},{"v":12833.560500000005,"d":"12,834"},{"v":21443.12649090909,"d":"21,443"},{"v":28355.74702727273,"d":"28,356"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"}]
[]
["1.2","Capital costs (Capitalizable)",{"$nulls":5},{"$f":"I29-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I29+1","v":2019},{"$f":"J29+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[{"$nulls":3},"Accounting","Fiscal"]
[{"$nulls":3},"depreciation","depreciation","Capitalized general expenses"]
[null,"Main line - Base",{"$nulls":5},{"v":120635.90909090909,"d":"120,636"},0,{"$nulls":38},0]
[null,"Main line - Contractors fees",{"$nulls":5},{"v":11802.8,"d":"11,803"},0,{"$nulls":38},0]
[null,"Main line - Total",null,{"$f":"1/2.2538%","v":{"v":44.36950927322744,"d":"44 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H33+H34","v":{"v":132438.70909090908,"d":"132,439"}},{"$f":"I33+I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Connection - Base",{"$nulls":5},{"v":45202.36363636364,"d":"45,202"},{"v":27618.454545454544,"d":"27,618"},{"v":27953.545454545456,"d":"27,954"},{"v":16903.363636363636,"d":"16,903"},{"v":8137.181818181818,"d":"8,137"},{"v":5935.909090909091,"d":"5,936"},{"$nulls":34},0]
[null,"Connection - Contractors fees",{"$nulls":5},{"v":5949.1,"d":"5,949"},{"v":3434.1,"d":"3,434"},{"v":3402.9,"d":"3,403"},{"v":1697.4,"d":"1,697"},{"v":335.4,"d":"335"},{"v":503.1,"d":"503"},{"$nulls":34},0]
[null,"Connection - Meters",{"$nulls":5},{"v":1610.4,"d":"1,610"},{"v":1650,"d":"1,650"},{"v":1610.4,"d":"1,610"},858,{"v":343.2,"d":"343"},{"v":514.8,"d":"515"},{"$nulls":34},0]
[null,"Connection - Total",null,{"$f":"1/4.7554%","v":{"v":21.02872523867603,"d":"21 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H37+H38+H39","v":{"v":52761.86363636364,"d":"52,762"}},{"$f":"I37+I38+I39","v":{"v":32702.554545454543,"d":"32,703"}},{"v":32966.84545454546,"d":"32,967"},{"v":19458.763636363637,"d":"19,459"},{"v":8815.781818181818,"d":"8,816"},{"v":6953.8090909090915,"d":"6,954"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compression",null,{"v":20,"d":"20 ans"},{"v":0.2,"d":"20.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servitude",null,{"v":65,"d":"65 ans"},{"v":0.07,"d":"7.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",null,{"v":65,"d":"65 ans"},{"v":0.08,"d":"8.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain) incluant frais généraux",{"$nulls":3},{"v":0,"d":"0.00%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees related to agreements with municipalities",{"v":0.02,"d":"2.00%"},null,null,{"v":0.1453,"d":"14.53%"},null,{"$f":"$C$45*(H33+H37)","v":{"v":3316.7654545454548,"d":"3,317"}},{"v":552.3690909090909,"d":"552"},{"v":559.0709090909091,"d":"559"},{"v":338.0672727272727,"d":"338"},{"v":162.74363636363637,"d":"163"},{"v":118.71818181818182,"d":"119"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalized general expenses",{"$nulls":5},{"$f":"$F$35*H35+SUMPRODUCT($F$40:$F$45,H40:H45)","v":{"v":27391.569237818185,"d":"27,392"}},{"v":4831.940404363636,"d":"4,832"},{"v":4871.315647636365,"d":"4,871"},{"v":2876.4795310909094,"d":"2,876"},{"v":1304.5797485454548,"d":"1,305"},{"v":1027.638212727273,"d":"1,028"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"H35+SUM(H40:H46)","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"I35+SUM(I40:I46)","v":{"v":38086.86404072727,"d":"38,087"}},{"$f":"J35+SUM(J40:J46)","v":{"v":38397.23201127273,"d":"38,397"}},{"v":22673.31044018182,"d":"22,673"},{"v":10283.10520309091,"d":"10,283"},{"v":8100.165485454546,"d":"8,100"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PRC - 5 years",null,{"v":5,"d":"5 ans"},{"v":5,"d":"5 ans"},{"$nulls":42},0]
[null,"PRC - 10 years",null,{"v":10,"d":"10 ans"},{"$f":"D50","v":{"v":10,"d":"10 ans"}},{"$nulls":42},0]
[null,"CASEP - PRC 10 years",{"$nulls":45},0]
[null,"Contributions related to network connection",{"$nulls":6},{"v":-4527.272727272727,"d":"-4,527"},{"v":-4936.363636363636,"d":"-4,936"},{"v":-4881.818181818182,"d":"-4,882"},{"v":-3018.181818181818,"d":"-3,018"},{"v":-1609.090909090909,"d":"-1,609"},{"$nulls":34},0]
[null,"CASEP - Capital",{"$nulls":45},0]
[null,"External contributions",{"$nulls":45},0]
[null,"Client contributions",{"$nulls":45},0]
[null,"Total  -  Investissement",{"$nulls":3},{"$f":"SUM(H56:AV56)","v":{"v":314476.85732763633,"d":"314,477"}},null,{"$f":"SUM(H47:H55)","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"SUM(I47:I55)","v":{"v":33559.59131345454,"d":"33,560"}},{"$f":"SUM(J47:J55)","v":{"v":33460.8683749091,"d":"33,461"}},{"v":17791.492258363636,"d":"17,791"},{"v":7264.923384909092,"d":"7,265"},{"v":6491.074576363637,"d":"6,491"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1.3","O&M costs (3867, phase A)",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I58+1","v":2019},{"$f":"J58+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Opex #1 (157 $/client)",157,"Statutaire",{"$nulls":4},{"$f":"$C60*I$24","v":{"v":2355,"d":"2,355"}},{"v":5024,"d":"5,024"},{"v":7536,"d":"7,536"},{"v":9106,"d":"9,106"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"}]
[null,"Opex #2",{"$nulls":6},0,{"$f":"I61","v":0},{"$f":"J61","v":0},0,{"$f":"L61","v":0},{"$f":"M61","v":0},{"$f":"N61","v":0},{"$f":"O61","v":0},{"$f":"P61","v":0},{"$f":"Q61","v":0},{"$f":"R61","v":0},{"$f":"S61","v":0},{"$f":"T61","v":0},{"$f":"U61","v":0},{"$f":"V61","v":0},{"$f":"W61","v":0},{"$f":"X61","v":0},{"$f":"Y61","v":0},{"$f":"Z61","v":0},{"$f":"AA61","v":0},{"$f":"AB61","v":0},{"$f":"AC61","v":0},{"$f":"AD61","v":0},{"$f":"AE61","v":0},{"$f":"AF61","v":0},{"$f":"AG61","v":0},{"$f":"AH61","v":0},{"$f":"AI61","v":0},{"$f":"AJ61","v":0},{"$f":"AK61","v":0},{"$f":"AL61","v":0},{"$f":"AM61","v":0},{"$f":"AN61","v":0},{"$f":"AO61","v":0},{"$f":"AP61","v":0},{"$f":"AQ61","v":0},{"$f":"AR61","v":0},{"$f":"AS61","v":0},{"$f":"AT61","v":0},{"$f":"AU61","v":0}]
[null,"Opex #3",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #4",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #5",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total - O&M costs",{"$nulls":6},{"$f":"SUM(I60:I64)","v":{"v":2355,"d":"2,355"}},{"$f":"SUM(J60:J64)","v":{"v":5024,"d":"5,024"}},{"$f":"SUM(K60:K64)","v":{"v":7536,"d":"7,536"}},{"v":9106,"d":"9,106"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"$f":"SUM(AJ60:AJ64)","v":{"v":10048,"d":"10,048"}},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"}]
[]
["1.4","Other operation costs"]
[]
[null,"Tax on utilities",{"$nulls":3},{"v":0.015,"d":"1.5%"}]
[null,"Royalty rate at the Régie de l'énergie ($/103m3)",{"$nulls":3},0.60455]
[null,"Royalty rate at the Régie du bâtiment ($/103m3)",{"$nulls":3},{"v":0.456,"d":"0.45600"}]
[null,"Tax rate (CAN. + QC)",{"$nulls":3},{"v":0.269,"d":"26.9%"}]
[]
["1.5","Structure of capital - Gaz Métro"]
[]
[null,"Cost of capital",{"$nulls":3},"WACC prospective"]
[{"$nulls":9},"2016-2017 parameters"]
[null,"Structure and rate",null,null,"Structure","Rates",{"$nulls":3},"WACC","WACC prospective"]
[null,"Liability",null,null,{"v":0.54,"d":"54.0%"},{"$f":"IF($F$76=\"WACC\",$J$79,IF($F$76=\"WACC prospective\",$K$79,$L$79))","v":{"v":0.0282,"d":"2.820%"}},null,null,"Liability",{"v":0.0479,"d":"4.790%"},{"v":0.0282,"d":"2.820%"}]
[null,"Equity",null,null,{"v":0.46,"d":"46.0%"},{"$f":"IF($F$76=\"WACC\",$J$80,IF($F$76=\"WACC prospective\",$K$80,$L$80))","v":{"v":0.08167826170253521,"d":"8.168%"}},null,null,"Equity",{"v":0.08333478260870003,"d":"8.333%"},{"v":0.08167826170253521,"d":"8.168%"}]
[null,"Weighted average cost of capital (WACC)",{"$nulls":3},{"$f":"$E79*F79+$E80*F80","v":{"v":0.0528000003831662,"d":"5.280%"}},null,null,"Weighted average cost of capital",{"$f":"$E79*J79+$E80*J80","v":{"v":0.06420000000000202,"d":"6.420%"}},{"$f":"$E79*K79+$E80*K80","v":{"v":0.0528000003831662,"d":"5.280%"}}]
[]
[]
["Section 2  -  Calculations",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["2.1","Cost of service",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I86+1","v":2019},{"$f":"J86+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"OPEX distribution cost",{"$nulls":6},{"$f":"I65","v":{"v":2355,"d":"2,355"}},{"$f":"J65","v":{"v":5024,"d":"5,024"}},{"v":7536,"d":"7,536"},{"v":9106,"d":"9,106"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"},{"v":10048,"d":"10,048"}]
[null,"Tax on utilities",{"$nulls":6},{"$f":"$F$69*I144","v":{"v":3142.577697795357,"d":"3,143"}},{"$f":"$F$69*J144","v":{"v":3525.9772619181867,"d":"3,526"}},{"v":3884.028009942329,"d":"3,884"},{"v":3994.3472668754757,"d":"3,994"},{"v":3941.5858482071144,"d":"3,942"},{"v":3872.5865490045057,"d":"3,873"},{"v":3706.221131156442,"d":"3,706"},{"v":3539.8557133083787,"d":"3,540"},{"v":3373.490295460315,"d":"3,373"},{"v":3207.124877612251,"d":"3,207"},{"v":3040.7594597641873,"d":"3,041"},{"v":2874.394041916124,"d":"2,874"},{"v":2708.0286240680603,"d":"2,708"},{"v":2541.6632062199965,"d":"2,542"},{"v":2375.2977883719327,"d":"2,375"},{"v":2208.9323705238694,"d":"2,209"},{"v":2042.5669526758056,"d":"2,043"},{"v":1876.201534827742,"d":"1,876"},{"v":1709.8361169796788,"d":"1,710"},{"v":1543.4706991316152,"d":"1,543"},{"v":1377.105281283552,"d":"1,377"},{"v":1253.3230524538687,"d":"1,253"},{"v":1154.0509681814615,"d":"1,154"},{"v":1078.6488787625713,"d":"1,079"},{"v":1016.2587042031223,"d":"1,016"},{"v":959.2663615395801,"d":"959"},{"v":906.920023444191,"d":"907"},{"v":854.7066874668715,"d":"855"},{"v":802.493351489552,"d":"802"},{"v":750.2800155122325,"d":"750"},{"v":698.0666795349131,"d":"698"},{"v":645.8533435575936,"d":"646"},{"v":593.6400075802741,"d":"594"},{"v":541.4266716029546,"d":"541"},{"v":489.21333562563507,"d":"489"},{"v":436.99999964831557,"d":"437"},{"v":384.786663670996,"d":"385"},{"v":332.5733276936765,"d":"333"},{"v":280.35999171635694,"d":"280"},{"v":228.14665573903747,"d":"228"}]
[null,"Royalties",{"$nulls":6},{"$f":"($F$70+$F$71)*I25/1000","v":{"v":12.231467770454547,"d":"12"}},{"v":35.05156315454546,"d":"35"},{"v":57.96185349545455,"d":"58"},{"v":76.35275463181819,"d":"76"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"},{"v":86.86907201818184,"d":"87"}]
[null,"Amortissement des immobilisations",{"$nulls":6},{"$f":"-I141","v":{"v":6403.727566612536,"d":"6,404"}},{"$f":"-J141","v":{"v":7999.620371932553,"d":"8,000"}},{"v":9590.81850663298,"d":"9,591"},{"v":10436.875129487205,"d":"10,437"},{"v":10782.351296133173,"d":"10,782"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":8252.148588645541,"d":"8,252"},{"v":6618.138951493824,"d":"6,618"},{"v":5026.805961259344,"d":"5,027"},{"v":4159.3449706299225,"d":"4,159"},{"v":3799.4895109028157,"d":"3,799"},{"v":3489.7558730259466,"d":"3,490"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"}]
[null,"Tax",{"$nulls":6},{"$f":"I171","v":{"v":2913.8438675362695,"d":"2,914"}},{"$f":"J171","v":{"v":1254.505244960269,"d":"1,255"}},{"v":1740.8702292272474,"d":"1,741"},{"v":1920.0234298400155,"d":"1,920"},{"v":2064.7680264944256,"d":"2,065"},{"v":2301.670760075667,"d":"2,302"},{"v":2402.2195085121966,"d":"2,402"},{"v":2559.193934629184,"d":"2,559"},{"v":2697.5491655753085,"d":"2,698"},{"v":2818.402353060821,"d":"2,818"},{"v":2922.8036196933554,"d":"2,923"},{"v":3011.740080724094,"d":"3,012"},{"v":3086.1396244891403,"d":"3,086"},{"v":3146.874466024441,"d":"3,147"},{"v":3194.7644874637754,"d":"3,195"},{"v":3230.5803780129045,"d":"3,231"},{"v":3255.0465855252423,"d":"3,255"},{"v":3268.8440909829915,"d":"3,269"},{"v":3272.613016509433,"d":"3,273"},{"v":3266.95507690044,"d":"3,267"},{"v":3252.4358840641416,"d":"3,252"},{"v":2204.535904025377,"d":"2,205"},{"v":1623.106229760314,"d":"1,623"},{"v":1072.318009950502,"d":"1,072"},{"v":797.9860969968067,"d":"798"},{"v":712.428645593111,"d":"712"},{"v":643.8312631523186,"d":"644"},{"v":682.4057557339679,"d":"682"},{"v":718.9028884702384,"d":"719"},{"v":750.3225691660314,"d":"750"},{"v":776.9694449437743,"d":"777"},{"v":799.1298840985519,"d":"799"},{"v":817.0730728277408,"d":"817"},{"v":831.0520461568763,"d":"831"},{"v":841.3046570099627,"d":"841"},{"v":848.0544871355614,"d":"848"},{"v":851.5117033773231,"d":"852"},{"v":851.8738625682768,"d":"852"},{"v":849.3266681314717,"d":"849"},{"v":844.0446812845735,"d":"844"}]
[null,"Return of investment",{"$nulls":6},{"$f":"$F$81*I105","v":{"v":11230.93198550038,"d":"11,231"}},{"$f":"$F$81*J105","v":{"v":12622.630031372652,"d":"12,623"}},{"v":13924.976304624766,"d":"13,925"},{"v":14335.635986852922,"d":"14,336"},{"v":14159.036362658173,"d":"14,159"},{"v":13924.307888956257,"d":"13,924"},{"v":13338.701613881365,"d":"13,339"},{"v":12753.095338806475,"d":"12,753"},{"v":12167.489063731586,"d":"12,167"},{"v":11581.882788656694,"d":"11,582"},{"v":10996.276513581803,"d":"10,996"},{"v":10410.670238506913,"d":"10,411"},{"v":9825.063963432023,"d":"9,825"},{"v":9239.457688357134,"d":"9,239"},{"v":8653.851413282242,"d":"8,654"},{"v":8068.245138207352,"d":"8,068"},{"v":7482.638863132463,"d":"7,483"},{"v":6897.032588057572,"d":"6,897"},{"v":6311.426312982681,"d":"6,311"},{"v":5725.820037907791,"d":"5,726"},{"v":5140.213762832901,"d":"5,140"},{"v":4629.553900974241,"d":"4,630"},{"v":4236.978307065666,"d":"4,237"},{"v":3929.551759138008,"d":"3,930"},{"v":3687.03737277622,"d":"3,687"},{"v":3476.924140938977,"d":"3,477"},{"v":3284.4880614067615,"d":"3,284"},{"v":3100.463033703337,"d":"3,100"},{"v":2916.6720897294126,"d":"2,917"},{"v":2732.881145755489,"d":"2,733"},{"v":2549.0902017815656,"d":"2,549"},{"v":2365.2992578076414,"d":"2,365"},{"v":2181.5083138337177,"d":"2,182"},{"v":1997.717369859794,"d":"1,998"},{"v":1813.9264258858705,"d":"1,814"},{"v":1630.1354819119465,"d":"1,630"},{"v":1446.3445379380225,"d":"1,446"},{"v":1262.5535939640988,"d":"1,263"},{"v":1078.762649990175,"d":"1,079"},{"v":894.9717060162512,"d":"895"}]
[null,"Total - Cost of service",{"$nulls":6},{"$f":"SUM(I88:I93)","v":{"v":26058.312585214997,"d":"26,058"}},{"v":30461.784473338208,"d":"30,462"},{"v":36734.654903922776,"d":"36,735"},{"v":39869.23456768744,"d":"39,869"},{"v":41082.610605511065,"d":"41,083"},{"v":41324.46212659218,"d":"41,324"},{"v":40673.03918210576,"d":"40,673"},{"v":40078.041915299786,"d":"40,078"},{"v":39464.425453322954,"d":"39,464"},{"v":38833.30694788552,"d":"38,833"},{"v":38185.7365215951,"d":"38,186"},{"v":37522.70128970288,"d":"37,523"},{"v":36845.129140544974,"d":"36,845"},{"v":36153.892289157324,"d":"36,154"},{"v":35449.810617673706,"d":"35,450"},{"v":34733.65481529987,"d":"34,734"},{"v":34006.14932988926,"d":"34,006"},{"v":33267.97514242405,"d":"33,268"},{"v":32519.772375027547,"d":"32,520"},{"v":31762.1427424956,"d":"31,762"},{"v":30995.651856736346,"d":"30,996"},{"v":26474.43051811721,"d":"26,474"},{"v":23767.14352851945,"d":"23,767"},{"v":21242.193681128607,"d":"21,242"},{"v":19795.496216624255,"d":"19,795"},{"v":19082.977730992665,"d":"19,083"},{"v":18459.864293047398,"d":"18,460"},{"v":18253.33361407699,"d":"18,253"},{"v":18053.826466862018,"d":"18,054"},{"v":17849.241867606568,"d":"17,849"},{"v":17639.884463433067,"d":"17,640"},{"v":17426.040622636603,"d":"17,426"},{"v":17207.97953141455,"d":"17,208"},{"v":16985.95422479244,"d":"16,986"},{"v":16760.202555694283,"d":"16,760"},{"v":16530.94810586864,"d":"16,531"},{"v":16298.401042159157,"d":"16,298"},{"v":16062.758921398869,"d":"16,063"},{"v":15824.20744701082,"d":"15,824"},{"v":15582.921180212677,"d":"15,583"}]
[]
[null,"Rate related to the cost of service (¢ / m3)",{"$nulls":6},{"$f":"IFERROR(100*I94/I25,\"-\")","v":{"v":225.94298518290375,"d":"225.943"}},{"v":92.16777403266646,"d":"92.168"},{"v":67.21479026099557,"d":"67.215"},{"v":55.3789014222944,"d":"55.379"},{"v":50.15612768207708,"d":"50.156"},{"v":50.45139459897115,"d":"50.451"},{"v":49.65609819747341,"d":"49.656"},{"v":48.92968966489579,"d":"48.930"},{"v":48.18054969640007,"d":"48.181"},{"v":47.41004217814135,"d":"47.410"},{"v":46.61944916310539,"d":"46.619"},{"v":45.80997578109883,"d":"45.810"},{"v":44.982754854139905,"d":"44.983"},{"v":44.13885123492577,"d":"44.139"},{"v":43.279265884991716,"d":"43.279"},{"v":42.40493970818094,"d":"42.405"},{"v":41.51675715410607,"d":"41.517"},{"v":40.615549605402926,"d":"40.616"},{"v":39.70209856174923,"d":"39.702"},{"v":38.77713863284198,"d":"38.777"},{"v":37.84136035179642,"d":"37.841"},{"v":32.32158078091655,"d":"32.322"},{"v":29.016361615898926,"d":"29.016"},{"v":25.933750626236364,"d":"25.934"},{"v":24.167535147775904,"d":"24.168"},{"v":23.297649626518783,"d":"23.298"},{"v":22.53691517723799,"d":"22.537"},{"v":22.28477007370077,"d":"22.285"},{"v":22.041199721142437,"d":"22.041"},{"v":21.791430509040165,"d":"21.791"},{"v":21.53583436896659,"d":"21.536"},{"v":21.2747609166,"d":"21.275"},{"v":21.00853879067796,"d":"21.009"},{"v":20.737476911613804,"d":"20.737"},{"v":20.46186566459606,"d":"20.462"},{"v":20.18197801170195,"d":"20.182"},{"v":19.898070537284045,"d":"19.898"},{"v":19.61038443063378,"d":"19.610"},{"v":19.319146409685086,"d":"19.319"},{"v":19.02456958929588,"d":"19.025"}]
[]
["2.2","Rate base",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I98+1","v":2019},{"$f":"J98+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Equity decrease",{"$nulls":6},{"$f":"-$E$80*I141/2-$E$80*I129*9/13-$E$80*I130*9/13-$E$80*I131*9/13","v":{"v":1472.8573403208834,"d":"1,473"}},{"$f":"-$E$80*I$132+$E$80*I129*9/13+$E$80*I130*9/13+$E$80*I131*9/13-$E$80*I141/2-$E$80*J141/2-$E$80*J129*9/13-$E$80*J130*9/13-$E$80*J131*9/13","v":{"v":-12124.64197832372,"d":"-12,125"}},{"$f":"-$E$80*J$132+$E$80*J129*9/13+$E$80*J130*9/13+$E$80*J131*9/13-$E$80*J141/2-$E$80*K141/2-$E$80*K129*9/13-$E$80*K130*9/13-$E$80*K131*9/13","v":{"v":-11346.198510388114,"d":"-11,346"}},{"v":-3577.7169025396292,"d":"-3,578"},{"v":1538.5573208345045,"d":"1,539"},{"v":2044.9828999869974,"d":"2,045"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":5101.872814007282,"d":"5,102"},{"v":4448.930582392115,"d":"4,449"},{"v":3420.166134232054,"d":"3,420"},{"v":2678.337329933229,"d":"2,678"},{"v":2112.8147143345313,"d":"2,113"},{"v":1830.5319307525297,"d":"1,831"},{"v":1676.5264383036154,"d":"1,677"},{"v":1603.2483357815336,"d":"1,603"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"},{"v":1601.2089699711316,"d":"1,601"}]
[null,"Liability reimbursement",{"$nulls":6},{"$f":"-$E$79*I141/2-$E$79*I129*9/13-$E$79*I130*9/13-$E$79*I131*9/13","v":{"v":1729.0064429853849,"d":"1,729"}},{"$f":"-$E$79*I$132+$E$79*I129*9/13+$E$79*I130*9/13+$E$79*I131*9/13-$E$79*I141/2-$E$79*J141/2-$E$79*J129*9/13-$E$79*J130*9/13-$E$79*J131*9/13","v":{"v":-14233.275365858277,"d":"-14,233"}},{"$f":"-$E$79*J$132+$E$79*J129*9/13+$E$79*J130*9/13+$E$79*J131*9/13-$E$79*J141/2-$E$79*K141/2-$E$79*K129*9/13-$E$79*K130*9/13-$E$79*K131*9/13","v":{"v":-13319.45042523822,"d":"-13,319"}},{"v":-4199.928537763913,"d":"-4,200"},{"v":1806.1325070665926,"d":"1,806"},{"v":2400.632099984736,"d":"2,401"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5989.155042530288,"d":"5,989"},{"v":5222.657640199441,"d":"5,223"},{"v":4014.977635837629,"d":"4,015"},{"v":3144.135126443355,"d":"3,144"},{"v":2480.260751610102,"d":"2,480"},{"v":2148.8853100138394,"d":"2,149"},{"v":1968.096253660766,"d":"1,968"},{"v":1882.074133308757,"d":"1,882"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"},{"v":1879.6800951835025,"d":"1,880"}]
[]
[null,"Equity",{"$nulls":5},{"$f":"($H$132)*$E$80","v":{"v":99318.09741303272,"d":"99,318"}},{"$f":"H103-I100","v":{"v":97845.24007271184,"d":"97,845"}},{"$f":"I103-J100","v":{"v":109969.88205103556,"d":"109,970"}},{"$f":"J103-K100","v":{"v":121316.08056142367,"d":"121,316"}},{"v":124893.7974639633,"d":"124,894"},{"v":123355.2401431288,"d":"123,355"},{"v":121310.25724314181,"d":"121,310"},{"v":116208.38442913453,"d":"116,208"},{"v":111106.51161512725,"d":"111,107"},{"v":106004.63880111997,"d":"106,005"},{"v":100902.7659871127,"d":"100,903"},{"v":95800.89317310542,"d":"95,801"},{"v":90699.02035909814,"d":"90,699"},{"v":85597.14754509086,"d":"85,597"},{"v":80495.27473108358,"d":"80,495"},{"v":75393.4019170763,"d":"75,393"},{"v":70291.52910306903,"d":"70,292"},{"v":65189.65628906175,"d":"65,190"},{"v":60087.78347505447,"d":"60,088"},{"v":54985.91066104719,"d":"54,986"},{"v":49884.037847039916,"d":"49,884"},{"v":44782.16503303264,"d":"44,782"},{"v":40333.23445064052,"d":"40,333"},{"v":36913.06831640847,"d":"36,913"},{"v":34234.73098647524,"d":"34,235"},{"v":32121.91627214071,"d":"32,122"},{"v":30291.384341388177,"d":"30,291"},{"v":28614.85790308456,"d":"28,615"},{"v":27011.60956730303,"d":"27,012"},{"v":25410.400597331896,"d":"25,410"},{"v":23809.191627360764,"d":"23,809"},{"v":22207.98265738963,"d":"22,208"},{"v":20606.7736874185,"d":"20,607"},{"v":19005.564717447367,"d":"19,006"},{"v":17404.355747476235,"d":"17,404"},{"v":15803.146777505102,"d":"15,803"},{"v":14201.93780753397,"d":"14,202"},{"v":12600.728837562838,"d":"12,601"},{"v":10999.519867591705,"d":"11,000"},{"v":9398.310897620573,"d":"9,398"},{"v":7797.101927649442,"d":"7,797"}]
[null,"Liability ",{"$nulls":5},{"$f":"($H$132)*$E$79","v":{"v":116590.81000660364,"d":"116,591"}},{"$f":"H104-I101","v":{"v":114861.80356361826,"d":"114,862"}},{"v":129095.07892947654,"d":"129,095"},{"v":142414.52935471476,"d":"142,415"},{"v":146614.45789247868,"d":"146,614"},{"v":144808.32538541208,"d":"144,808"},{"v":142407.69328542735,"d":"142,408"},{"v":136418.53824289705,"d":"136,419"},{"v":130429.38320036676,"d":"130,429"},{"v":124440.22815783648,"d":"124,440"},{"v":118451.0731153062,"d":"118,451"},{"v":112461.91807277591,"d":"112,462"},{"v":106472.76303024562,"d":"106,473"},{"v":100483.60798771534,"d":"100,484"},{"v":94494.45294518505,"d":"94,494"},{"v":88505.29790265477,"d":"88,505"},{"v":82516.14286012448,"d":"82,516"},{"v":76526.9878175942,"d":"76,527"},{"v":70537.83277506391,"d":"70,538"},{"v":64548.67773253363,"d":"64,549"},{"v":58559.522690003345,"d":"58,560"},{"v":52570.36764747306,"d":"52,570"},{"v":47347.71000727362,"d":"47,348"},{"v":43332.732371435995,"d":"43,333"},{"v":40188.59724499264,"d":"40,189"},{"v":37708.336493382536,"d":"37,708"},{"v":35559.4511833687,"d":"35,559"},{"v":33591.35492970793,"d":"33,591"},{"v":31709.280796399173,"d":"31,709"},{"v":29829.60070121567,"d":"29,830"},{"v":27949.920606032167,"d":"27,950"},{"v":26070.240510848664,"d":"26,070"},{"v":24190.56041566516,"d":"24,191"},{"v":22310.880320481658,"d":"22,311"},{"v":20431.200225298155,"d":"20,431"},{"v":18551.52013011465,"d":"18,552"},{"v":16671.84003493115,"d":"16,672"},{"v":14792.159939747646,"d":"14,792"},{"v":12912.479844564143,"d":"12,912"},{"v":11032.79974938064,"d":"11,033"},{"v":9153.119654197137,"d":"9,153"}]
[null,"Total - Average rate base",{"$nulls":5},{"$f":"H103+H104","v":{"v":215908.90741963638,"d":"215,909"}},{"$f":"I103+I104","v":{"v":212707.0436363301,"d":"212,707"}},{"$f":"J103+J104","v":{"v":239064.96098051209,"d":"239,065"}},{"$f":"K103+K104","v":{"v":263730.60991613846,"d":"263,731"}},{"v":271508.25535644195,"d":"271,508"},{"v":268163.5655285409,"d":"268,164"},{"v":263717.95052856917,"d":"263,718"},{"v":252626.92267203156,"d":"252,627"},{"v":241535.89481549402,"d":"241,536"},{"v":230444.86695895647,"d":"230,445"},{"v":219353.8391024189,"d":"219,354"},{"v":208262.8112458813,"d":"208,263"},{"v":197171.78338934376,"d":"197,172"},{"v":186080.75553280622,"d":"186,081"},{"v":174989.72767626864,"d":"174,990"},{"v":163898.69981973106,"d":"163,899"},{"v":152807.6719631935,"d":"152,808"},{"v":141716.64410665596,"d":"141,717"},{"v":130625.61625011839,"d":"130,626"},{"v":119534.58839358082,"d":"119,535"},{"v":108443.56053704326,"d":"108,444"},{"v":97352.5326805057,"d":"97,353"},{"v":87680.94445791414,"d":"87,681"},{"v":80245.80068784446,"d":"80,246"},{"v":74423.32823146788,"d":"74,423"},{"v":69830.25276552324,"d":"69,830"},{"v":65850.83552475687,"d":"65,851"},{"v":62206.21283279249,"d":"62,206"},{"v":58720.8903637022,"d":"58,721"},{"v":55240.00129854756,"d":"55,240"},{"v":51759.11223339293,"d":"51,759"},{"v":48278.2231682383,"d":"48,278"},{"v":44797.33410308366,"d":"44,797"},{"v":41316.44503792902,"d":"41,316"},{"v":37835.55597277439,"d":"37,836"},{"v":34354.66690761976,"d":"34,355"},{"v":30873.77784246512,"d":"30,874"},{"v":27392.888777310483,"d":"27,393"},{"v":23911.999712155848,"d":"23,912"},{"v":20431.110647001213,"d":"20,431"},{"v":16950.221581846577,"d":"16,950"}]
[]
["2.3","Accounting and fiscal depreciation",{"$nulls":5},{"$f":"I107-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I107+1","v":2019},{"$f":"J107+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Sharing of the capitalized general expenses and contributions"]
[]
[null,"Répartition UMQ - Conduite",{"$nulls":5},{"$f":"IFERROR(H33/(H33+H37),0)","v":{"v":0.7274310513912513,"d":"72.7%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Répartition UMQ - Branchement",{"$nulls":5},{"$f":"IFERROR(H37/(H33+H37),0)","v":{"v":0.27256894860874864,"d":"27.3%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the capitalized general expenses - Main line",{"$nulls":5},{"$f":"IFERROR((H33+H34+H45*H111)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.7153263915845657,"d":"71.5%"}},{"$f":"IFERROR((I33+I34+I45*I111)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Sharing of the capitalized general expenses - Connection",{"$nulls":5},{"$f":"IFERROR((H37+H38+H39+H45*H112)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.2846736084154343,"d":"28.5%"}},{"$f":"IFERROR((I37+I38+I39+I45*I112)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":1,"d":"100.0%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$41","v":"Répartition Fais généraux - Compression"},{"$nulls":5},{"$f":"IFERROR(H$41/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$42","v":"Répartition Fais généraux - Servitude"},{"$nulls":5},{"$f":"IFERROR(H$42/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$43","v":"Répartition Fais généraux - Transport"},{"$nulls":5},{"$f":"IFERROR(H$43/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the contributions - Main line",{"$nulls":5},{"$f":"(SUM($H$35:$AV$35)+SUMPRODUCT($H$114:$AV$114,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.4629469092461458,"d":"46.3%"}},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"},{"v":0.4629469092461458,"d":"46.3%"}]
[null,"Sharing of the contributions - Connection",{"$nulls":5},{"$f":"(SUM($H$40:$AV$40)+SUMPRODUCT($H$115:$AV$115,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.5370530907538543,"d":"53.7%"}},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"},{"v":0.5370530907538543,"d":"53.7%"}]
[{"$nulls":5},"Total"]
[null,{"$f":"B35","v":"Main line - Total"},{"$nulls":3},{"$f":"SUM(H123:AV123)","v":{"v":154445.33965545453,"d":"154,445"}},null,{"$f":"H35+H$111*H$45+H$114*H$46+H$120*(H$53+H$54+H$55)","v":{"v":154445.33965545453,"d":"154,445"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Connection - Total"},{"$nulls":3},{"$f":"SUM(H124:AV124)","v":{"v":160031.51767218183,"d":"160,032"}},null,{"$f":"H40+H$112*H$45+H$115*H$46+H$121*(H$53+H$54+H$55)+H$52","v":{"v":61463.56776418182,"d":"61,464"}},{"v":33559.59131345454,"d":"33,560"},{"v":33460.8683749091,"d":"33,461"},{"v":17791.492258363636,"d":"17,791"},{"v":7264.923384909092,"d":"7,265"},{"v":6491.074576363637,"d":"6,491"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"Compression"},{"$nulls":3},0,null,{"$f":"H41+H$116*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":"Servitude"},{"$nulls":3},0,null,{"$f":"H42+H$117*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Transport"},{"$nulls":3},0,null,{"$f":"H43+H$118*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain)",{"$nulls":3},{"$f":"SUM(H128:AV128)","v":0},null,{"$f":"H44*(1+$F44)","v":0},{"$f":"I44*(1+$F44)","v":0},{"$f":"J44*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 5 ans",{"$nulls":3},{"$f":"SUM(H129:AV129)","v":0},null,null,{"$f":"I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H130:AV130)","v":0},null,null,{"$f":"I50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASEP PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H131:AV131)","v":0},null,null,{"$f":"I51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$f":"SUM(H132:AV132)","v":{"v":314476.85732763633,"d":"314,477"}},null,{"$f":"SUM(H123:H131)","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"SUM(I123:I131)","v":{"v":33559.59131345454,"d":"33,560"}},{"$f":"SUM(J123:J131)","v":{"v":33460.8683749091,"d":"33,461"}},{"v":17791.492258363636,"d":"17,791"},{"v":7264.923384909092,"d":"7,265"},{"v":6491.074576363637,"d":"6,491"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV123:AV131)","v":0}]
[null,"Accounting depreciation"]
[null,{"$f":"\"Amort. -  \"&B35","v":"Amort. -  Main line - Total"},{"$nulls":3},{"$f":"D35","v":{"v":44.36950927322744,"d":"44.4 ans"}},null,null,{"$f":"-SUM(OFFSET(H123,0,-MIN(I$84-1,ROUNDDOWN($F134-1,0))):H123)/$F134-IF(I$84>$F134,(OFFSET(H123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(H123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(I123,0,-MIN(J$84-1,ROUNDDOWN($F134-1,0))):I123)/$F134-IF(J$84>$F134,(OFFSET(I123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(I123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(J123,0,-MIN(K$84-1,ROUNDDOWN($F134-1,0))):J123)/$F134-IF(K$84>$F134,(OFFSET(J123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(J123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(K123,0,-MIN(L$84-1,ROUNDDOWN($F134-1,0))):K123)/$F134-IF(L$84>$F134,(OFFSET(K123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(K123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(L123,0,-MIN(M$84-1,ROUNDDOWN($F134-1,0))):L123)/$F134-IF(M$84>$F134,(OFFSET(L123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(L123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(M123,0,-MIN(N$84-1,ROUNDDOWN($F134-1,0))):M123)/$F134-IF(N$84>$F134,(OFFSET(M123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(M123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(N123,0,-MIN(O$84-1,ROUNDDOWN($F134-1,0))):N123)/$F134-IF(O$84>$F134,(OFFSET(N123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(N123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(O123,0,-MIN(P$84-1,ROUNDDOWN($F134-1,0))):O123)/$F134-IF(P$84>$F134,(OFFSET(O123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(O123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(P123,0,-MIN(Q$84-1,ROUNDDOWN($F134-1,0))):P123)/$F134-IF(Q$84>$F134,(OFFSET(P123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(P123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(Q123,0,-MIN(R$84-1,ROUNDDOWN($F134-1,0))):Q123)/$F134-IF(R$84>$F134,(OFFSET(Q123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Q123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(R123,0,-MIN(S$84-1,ROUNDDOWN($F134-1,0))):R123)/$F134-IF(S$84>$F134,(OFFSET(R123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(R123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(S123,0,-MIN(T$84-1,ROUNDDOWN($F134-1,0))):S123)/$F134-IF(T$84>$F134,(OFFSET(S123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(S123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(T123,0,-MIN(U$84-1,ROUNDDOWN($F134-1,0))):T123)/$F134-IF(U$84>$F134,(OFFSET(T123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(T123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(U123,0,-MIN(V$84-1,ROUNDDOWN($F134-1,0))):U123)/$F134-IF(V$84>$F134,(OFFSET(U123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(U123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(V123,0,-MIN(W$84-1,ROUNDDOWN($F134-1,0))):V123)/$F134-IF(W$84>$F134,(OFFSET(V123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(V123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(W123,0,-MIN(X$84-1,ROUNDDOWN($F134-1,0))):W123)/$F134-IF(X$84>$F134,(OFFSET(W123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(W123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(X123,0,-MIN(Y$84-1,ROUNDDOWN($F134-1,0))):X123)/$F134-IF(Y$84>$F134,(OFFSET(X123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(X123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(Y123,0,-MIN(Z$84-1,ROUNDDOWN($F134-1,0))):Y123)/$F134-IF(Z$84>$F134,(OFFSET(Y123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Y123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(Z123,0,-MIN(AA$84-1,ROUNDDOWN($F134-1,0))):Z123)/$F134-IF(AA$84>$F134,(OFFSET(Z123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Z123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AA123,0,-MIN(AB$84-1,ROUNDDOWN($F134-1,0))):AA123)/$F134-IF(AB$84>$F134,(OFFSET(AA123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AA123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AB123,0,-MIN(AC$84-1,ROUNDDOWN($F134-1,0))):AB123)/$F134-IF(AC$84>$F134,(OFFSET(AB123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AB123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AC123,0,-MIN(AD$84-1,ROUNDDOWN($F134-1,0))):AC123)/$F134-IF(AD$84>$F134,(OFFSET(AC123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AC123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AD123,0,-MIN(AE$84-1,ROUNDDOWN($F134-1,0))):AD123)/$F134-IF(AE$84>$F134,(OFFSET(AD123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AD123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AE123,0,-MIN(AF$84-1,ROUNDDOWN($F134-1,0))):AE123)/$F134-IF(AF$84>$F134,(OFFSET(AE123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AE123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AF123,0,-MIN(AG$84-1,ROUNDDOWN($F134-1,0))):AF123)/$F134-IF(AG$84>$F134,(OFFSET(AF123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AF123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AG123,0,-MIN(AH$84-1,ROUNDDOWN($F134-1,0))):AG123)/$F134-IF(AH$84>$F134,(OFFSET(AG123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AG123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AH123,0,-MIN(AI$84-1,ROUNDDOWN($F134-1,0))):AH123)/$F134-IF(AI$84>$F134,(OFFSET(AH123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AH123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AI123,0,-MIN(AJ$84-1,ROUNDDOWN($F134-1,0))):AI123)/$F134-IF(AJ$84>$F134,(OFFSET(AI123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AI123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AJ123,0,-MIN(AK$84-1,ROUNDDOWN($F134-1,0))):AJ123)/$F134-IF(AK$84>$F134,(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AK123,0,-MIN(AL$84-1,ROUNDDOWN($F134-1,0))):AK123)/$F134-IF(AL$84>$F134,(OFFSET(AK123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AK123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AL123,0,-MIN(AM$84-1,ROUNDDOWN($F134-1,0))):AL123)/$F134-IF(AM$84>$F134,(OFFSET(AL123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AL123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AM123,0,-MIN(AN$84-1,ROUNDDOWN($F134-1,0))):AM123)/$F134-IF(AN$84>$F134,(OFFSET(AM123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AM123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AN123,0,-MIN(AO$84-1,ROUNDDOWN($F134-1,0))):AN123)/$F134-IF(AO$84>$F134,(OFFSET(AN123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AN123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AO123,0,-MIN(AP$84-1,ROUNDDOWN($F134-1,0))):AO123)/$F134-IF(AP$84>$F134,(OFFSET(AO123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AO123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AP123,0,-MIN(AQ$84-1,ROUNDDOWN($F134-1,0))):AP123)/$F134-IF(AQ$84>$F134,(OFFSET(AP123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AP123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AQ123,0,-MIN(AR$84-1,ROUNDDOWN($F134-1,0))):AQ123)/$F134-IF(AR$84>$F134,(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AR123,0,-MIN(AS$84-1,ROUNDDOWN($F134-1,0))):AR123)/$F134-IF(AS$84>$F134,(OFFSET(AR123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AR123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AS123,0,-MIN(AT$84-1,ROUNDDOWN($F134-1,0))):AS123)/$F134-IF(AT$84>$F134,(OFFSET(AS123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AS123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AT123,0,-MIN(AU$84-1,ROUNDDOWN($F134-1,0))):AT123)/$F134-IF(AU$84>$F134,(OFFSET(AT123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AT123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}},{"$f":"-SUM(OFFSET(AU123,0,-MIN(AV$84-1,ROUNDDOWN($F134-1,0))):AU123)/$F134-IF(AV$84>$F134,(OFFSET(AU123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AU123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-3480.889065154634,"d":"-3,481"}}]
[null,{"$f":"\"Amort. -  \"&B40","v":"Amort. -  Connection - Total"},{"$nulls":3},{"$f":"D40","v":{"v":21.02872523867603,"d":"21.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H124,0,-MIN(I$84-1,ROUNDDOWN($F135-1,0))):H124)/$F135-IF(I$84>$F135,(OFFSET(H124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(H124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-2922.838501457902,"d":"-2,923"}},{"$f":"-SUM(OFFSET(I124,0,-MIN(J$84-1,ROUNDDOWN($F135-1,0))):I124)/$F135-IF(J$84>$F135,(OFFSET(I124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(I124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-4518.73130677792,"d":"-4,519"}},{"$f":"-SUM(OFFSET(J124,0,-MIN(K$84-1,ROUNDDOWN($F135-1,0))):J124)/$F135-IF(K$84>$F135,(OFFSET(J124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(J124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-6109.929441478347,"d":"-6,110"}},{"$f":"-SUM(OFFSET(K124,0,-MIN(L$84-1,ROUNDDOWN($F135-1,0))):K124)/$F135-IF(L$84>$F135,(OFFSET(K124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(K124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-6955.986064332572,"d":"-6,956"}},{"$f":"-SUM(OFFSET(L124,0,-MIN(M$84-1,ROUNDDOWN($F135-1,0))):L124)/$F135-IF(M$84>$F135,(OFFSET(L124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(L124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7301.462230978538,"d":"-7,301"}},{"$f":"-SUM(OFFSET(M124,0,-MIN(N$84-1,ROUNDDOWN($F135-1,0))):M124)/$F135-IF(N$84>$F135,(OFFSET(M124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(M124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(N124,0,-MIN(O$84-1,ROUNDDOWN($F135-1,0))):N124)/$F135-IF(O$84>$F135,(OFFSET(N124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(N124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(O124,0,-MIN(P$84-1,ROUNDDOWN($F135-1,0))):O124)/$F135-IF(P$84>$F135,(OFFSET(O124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(O124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(P124,0,-MIN(Q$84-1,ROUNDDOWN($F135-1,0))):P124)/$F135-IF(Q$84>$F135,(OFFSET(P124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(P124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(Q124,0,-MIN(R$84-1,ROUNDDOWN($F135-1,0))):Q124)/$F135-IF(R$84>$F135,(OFFSET(Q124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Q124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(R124,0,-MIN(S$84-1,ROUNDDOWN($F135-1,0))):R124)/$F135-IF(S$84>$F135,(OFFSET(R124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(R124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(S124,0,-MIN(T$84-1,ROUNDDOWN($F135-1,0))):S124)/$F135-IF(T$84>$F135,(OFFSET(S124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(S124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(T124,0,-MIN(U$84-1,ROUNDDOWN($F135-1,0))):T124)/$F135-IF(U$84>$F135,(OFFSET(T124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(T124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(U124,0,-MIN(V$84-1,ROUNDDOWN($F135-1,0))):U124)/$F135-IF(V$84>$F135,(OFFSET(U124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(U124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(V124,0,-MIN(W$84-1,ROUNDDOWN($F135-1,0))):V124)/$F135-IF(W$84>$F135,(OFFSET(V124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(V124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(W124,0,-MIN(X$84-1,ROUNDDOWN($F135-1,0))):W124)/$F135-IF(X$84>$F135,(OFFSET(W124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(W124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(X124,0,-MIN(Y$84-1,ROUNDDOWN($F135-1,0))):X124)/$F135-IF(Y$84>$F135,(OFFSET(X124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(X124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(Y124,0,-MIN(Z$84-1,ROUNDDOWN($F135-1,0))):Y124)/$F135-IF(Z$84>$F135,(OFFSET(Y124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Y124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(Z124,0,-MIN(AA$84-1,ROUNDDOWN($F135-1,0))):Z124)/$F135-IF(AA$84>$F135,(OFFSET(Z124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Z124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(AA124,0,-MIN(AB$84-1,ROUNDDOWN($F135-1,0))):AA124)/$F135-IF(AB$84>$F135,(OFFSET(AA124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AA124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(AB124,0,-MIN(AC$84-1,ROUNDDOWN($F135-1,0))):AB124)/$F135-IF(AC$84>$F135,(OFFSET(AB124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AB124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-7610.138791382935,"d":"-7,610"}},{"$f":"-SUM(OFFSET(AC124,0,-MIN(AD$84-1,ROUNDDOWN($F135-1,0))):AC124)/$F135-IF(AD$84>$F135,(OFFSET(AC124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AC124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-4771.259523490907,"d":"-4,771"}},{"$f":"-SUM(OFFSET(AD124,0,-MIN(AE$84-1,ROUNDDOWN($F135-1,0))):AD124)/$F135-IF(AE$84>$F135,(OFFSET(AD124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AD124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-3137.24988633919,"d":"-3,137"}},{"$f":"-SUM(OFFSET(AE124,0,-MIN(AF$84-1,ROUNDDOWN($F135-1,0))):AE124)/$F135-IF(AF$84>$F135,(OFFSET(AE124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AE124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1545.9168961047108,"d":"-1,546"}},{"$f":"-SUM(OFFSET(AF124,0,-MIN(AG$84-1,ROUNDDOWN($F135-1,0))):AF124)/$F135-IF(AG$84>$F135,(OFFSET(AF124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AF124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-678.4559054752885,"d":"-678"}},{"$f":"-SUM(OFFSET(AG124,0,-MIN(AH$84-1,ROUNDDOWN($F135-1,0))):AG124)/$F135-IF(AH$84>$F135,(OFFSET(AG124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AG124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-318.6004457481819,"d":"-319"}},{"$f":"-SUM(OFFSET(AH124,0,-MIN(AI$84-1,ROUNDDOWN($F135-1,0))):AH124)/$F135-IF(AI$84>$F135,(OFFSET(AH124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AH124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-8.86680787131263,"d":"-9"}},{"$f":"-SUM(OFFSET(AI124,0,-MIN(AJ$84-1,ROUNDDOWN($F135-1,0))):AI124)/$F135-IF(AJ$84>$F135,(OFFSET(AI124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AI124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AJ124,0,-MIN(AK$84-1,ROUNDDOWN($F135-1,0))):AJ124)/$F135-IF(AK$84>$F135,(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AK124,0,-MIN(AL$84-1,ROUNDDOWN($F135-1,0))):AK124)/$F135-IF(AL$84>$F135,(OFFSET(AK124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AK124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AL124,0,-MIN(AM$84-1,ROUNDDOWN($F135-1,0))):AL124)/$F135-IF(AM$84>$F135,(OFFSET(AL124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AL124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AM124,0,-MIN(AN$84-1,ROUNDDOWN($F135-1,0))):AM124)/$F135-IF(AN$84>$F135,(OFFSET(AM124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AM124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AN124,0,-MIN(AO$84-1,ROUNDDOWN($F135-1,0))):AN124)/$F135-IF(AO$84>$F135,(OFFSET(AN124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AN124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AO124,0,-MIN(AP$84-1,ROUNDDOWN($F135-1,0))):AO124)/$F135-IF(AP$84>$F135,(OFFSET(AO124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AO124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AP124,0,-MIN(AQ$84-1,ROUNDDOWN($F135-1,0))):AP124)/$F135-IF(AQ$84>$F135,(OFFSET(AP124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AP124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AQ124,0,-MIN(AR$84-1,ROUNDDOWN($F135-1,0))):AQ124)/$F135-IF(AR$84>$F135,(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AR124,0,-MIN(AS$84-1,ROUNDDOWN($F135-1,0))):AR124)/$F135-IF(AS$84>$F135,(OFFSET(AR124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AR124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AS124,0,-MIN(AT$84-1,ROUNDDOWN($F135-1,0))):AS124)/$F135-IF(AT$84>$F135,(OFFSET(AS124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AS124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AT124,0,-MIN(AU$84-1,ROUNDDOWN($F135-1,0))):AT124)/$F135-IF(AU$84>$F135,(OFFSET(AT124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AT124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AU124,0,-MIN(AV$84-1,ROUNDDOWN($F135-1,0))):AU124)/$F135-IF(AV$84>$F135,(OFFSET(AU124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AU124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B41","v":"Amort. -  Compression"},{"$nulls":3},{"$f":"D41","v":{"v":20,"d":"20.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H125,0,-MIN(I$84-1,ROUNDDOWN($F136-1,0))):H125)/$F136-IF(I$84>$F136,(OFFSET(H125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(H125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(I125,0,-MIN(J$84-1,ROUNDDOWN($F136-1,0))):I125)/$F136-IF(J$84>$F136,(OFFSET(I125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(I125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(J125,0,-MIN(K$84-1,ROUNDDOWN($F136-1,0))):J125)/$F136-IF(K$84>$F136,(OFFSET(J125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(J125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(K125,0,-MIN(L$84-1,ROUNDDOWN($F136-1,0))):K125)/$F136-IF(L$84>$F136,(OFFSET(K125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(K125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(L125,0,-MIN(M$84-1,ROUNDDOWN($F136-1,0))):L125)/$F136-IF(M$84>$F136,(OFFSET(L125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(L125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(M125,0,-MIN(N$84-1,ROUNDDOWN($F136-1,0))):M125)/$F136-IF(N$84>$F136,(OFFSET(M125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(M125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(N125,0,-MIN(O$84-1,ROUNDDOWN($F136-1,0))):N125)/$F136-IF(O$84>$F136,(OFFSET(N125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(N125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(O125,0,-MIN(P$84-1,ROUNDDOWN($F136-1,0))):O125)/$F136-IF(P$84>$F136,(OFFSET(O125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(O125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(P125,0,-MIN(Q$84-1,ROUNDDOWN($F136-1,0))):P125)/$F136-IF(Q$84>$F136,(OFFSET(P125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(P125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Q125,0,-MIN(R$84-1,ROUNDDOWN($F136-1,0))):Q125)/$F136-IF(R$84>$F136,(OFFSET(Q125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Q125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(R125,0,-MIN(S$84-1,ROUNDDOWN($F136-1,0))):R125)/$F136-IF(S$84>$F136,(OFFSET(R125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(R125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(S125,0,-MIN(T$84-1,ROUNDDOWN($F136-1,0))):S125)/$F136-IF(T$84>$F136,(OFFSET(S125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(S125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(T125,0,-MIN(U$84-1,ROUNDDOWN($F136-1,0))):T125)/$F136-IF(U$84>$F136,(OFFSET(T125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(T125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(U125,0,-MIN(V$84-1,ROUNDDOWN($F136-1,0))):U125)/$F136-IF(V$84>$F136,(OFFSET(U125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(U125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(V125,0,-MIN(W$84-1,ROUNDDOWN($F136-1,0))):V125)/$F136-IF(W$84>$F136,(OFFSET(V125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(V125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(W125,0,-MIN(X$84-1,ROUNDDOWN($F136-1,0))):W125)/$F136-IF(X$84>$F136,(OFFSET(W125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(W125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(X125,0,-MIN(Y$84-1,ROUNDDOWN($F136-1,0))):X125)/$F136-IF(Y$84>$F136,(OFFSET(X125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(X125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Y125,0,-MIN(Z$84-1,ROUNDDOWN($F136-1,0))):Y125)/$F136-IF(Z$84>$F136,(OFFSET(Y125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Y125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Z125,0,-MIN(AA$84-1,ROUNDDOWN($F136-1,0))):Z125)/$F136-IF(AA$84>$F136,(OFFSET(Z125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Z125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AA125,0,-MIN(AB$84-1,ROUNDDOWN($F136-1,0))):AA125)/$F136-IF(AB$84>$F136,(OFFSET(AA125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AA125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AB125,0,-MIN(AC$84-1,ROUNDDOWN($F136-1,0))):AB125)/$F136-IF(AC$84>$F136,(OFFSET(AB125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AB125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AC125,0,-MIN(AD$84-1,ROUNDDOWN($F136-1,0))):AC125)/$F136-IF(AD$84>$F136,(OFFSET(AC125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AC125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AD125,0,-MIN(AE$84-1,ROUNDDOWN($F136-1,0))):AD125)/$F136-IF(AE$84>$F136,(OFFSET(AD125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AD125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AE125,0,-MIN(AF$84-1,ROUNDDOWN($F136-1,0))):AE125)/$F136-IF(AF$84>$F136,(OFFSET(AE125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AE125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AF125,0,-MIN(AG$84-1,ROUNDDOWN($F136-1,0))):AF125)/$F136-IF(AG$84>$F136,(OFFSET(AF125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AF125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AG125,0,-MIN(AH$84-1,ROUNDDOWN($F136-1,0))):AG125)/$F136-IF(AH$84>$F136,(OFFSET(AG125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AG125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AH125,0,-MIN(AI$84-1,ROUNDDOWN($F136-1,0))):AH125)/$F136-IF(AI$84>$F136,(OFFSET(AH125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AH125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AI125,0,-MIN(AJ$84-1,ROUNDDOWN($F136-1,0))):AI125)/$F136-IF(AJ$84>$F136,(OFFSET(AI125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AI125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AJ125,0,-MIN(AK$84-1,ROUNDDOWN($F136-1,0))):AJ125)/$F136-IF(AK$84>$F136,(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AK125,0,-MIN(AL$84-1,ROUNDDOWN($F136-1,0))):AK125)/$F136-IF(AL$84>$F136,(OFFSET(AK125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AK125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AL125,0,-MIN(AM$84-1,ROUNDDOWN($F136-1,0))):AL125)/$F136-IF(AM$84>$F136,(OFFSET(AL125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AL125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AM125,0,-MIN(AN$84-1,ROUNDDOWN($F136-1,0))):AM125)/$F136-IF(AN$84>$F136,(OFFSET(AM125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AM125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AN125,0,-MIN(AO$84-1,ROUNDDOWN($F136-1,0))):AN125)/$F136-IF(AO$84>$F136,(OFFSET(AN125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AN125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AO125,0,-MIN(AP$84-1,ROUNDDOWN($F136-1,0))):AO125)/$F136-IF(AP$84>$F136,(OFFSET(AO125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AO125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AP125,0,-MIN(AQ$84-1,ROUNDDOWN($F136-1,0))):AP125)/$F136-IF(AQ$84>$F136,(OFFSET(AP125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AP125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AQ125,0,-MIN(AR$84-1,ROUNDDOWN($F136-1,0))):AQ125)/$F136-IF(AR$84>$F136,(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AR125,0,-MIN(AS$84-1,ROUNDDOWN($F136-1,0))):AR125)/$F136-IF(AS$84>$F136,(OFFSET(AR125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AR125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AS125,0,-MIN(AT$84-1,ROUNDDOWN($F136-1,0))):AS125)/$F136-IF(AT$84>$F136,(OFFSET(AS125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AS125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AT125,0,-MIN(AU$84-1,ROUNDDOWN($F136-1,0))):AT125)/$F136-IF(AU$84>$F136,(OFFSET(AT125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AT125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AU125,0,-MIN(AV$84-1,ROUNDDOWN($F136-1,0))):AU125)/$F136-IF(AV$84>$F136,(OFFSET(AU125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AU125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B42","v":"Amort. -  Servitude"},{"$nulls":3},{"$f":"D42","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H126,0,-MIN(I$84-1,$F137-1)):H126)/$F137","v":0},{"$f":"-SUM(OFFSET(I126,0,-MIN(J$84-1,$F137-1)):I126)/$F137","v":0},{"$f":"-SUM(OFFSET(J126,0,-MIN(K$84-1,$F137-1)):J126)/$F137","v":0},{"$f":"-SUM(OFFSET(K126,0,-MIN(L$84-1,ROUNDDOWN($F137-1,0))):K126)/$F137-IF(L$84>$F137,(OFFSET(K126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(K126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(L126,0,-MIN(M$84-1,ROUNDDOWN($F137-1,0))):L126)/$F137-IF(M$84>$F137,(OFFSET(L126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(L126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(M126,0,-MIN(N$84-1,ROUNDDOWN($F137-1,0))):M126)/$F137-IF(N$84>$F137,(OFFSET(M126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(M126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(N126,0,-MIN(O$84-1,ROUNDDOWN($F137-1,0))):N126)/$F137-IF(O$84>$F137,(OFFSET(N126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(N126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(O126,0,-MIN(P$84-1,ROUNDDOWN($F137-1,0))):O126)/$F137-IF(P$84>$F137,(OFFSET(O126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(O126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(P126,0,-MIN(Q$84-1,ROUNDDOWN($F137-1,0))):P126)/$F137-IF(Q$84>$F137,(OFFSET(P126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(P126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Q126,0,-MIN(R$84-1,ROUNDDOWN($F137-1,0))):Q126)/$F137-IF(R$84>$F137,(OFFSET(Q126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Q126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(R126,0,-MIN(S$84-1,ROUNDDOWN($F137-1,0))):R126)/$F137-IF(S$84>$F137,(OFFSET(R126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(R126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(S126,0,-MIN(T$84-1,ROUNDDOWN($F137-1,0))):S126)/$F137-IF(T$84>$F137,(OFFSET(S126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(S126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(T126,0,-MIN(U$84-1,ROUNDDOWN($F137-1,0))):T126)/$F137-IF(U$84>$F137,(OFFSET(T126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(T126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(U126,0,-MIN(V$84-1,ROUNDDOWN($F137-1,0))):U126)/$F137-IF(V$84>$F137,(OFFSET(U126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(U126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(V126,0,-MIN(W$84-1,ROUNDDOWN($F137-1,0))):V126)/$F137-IF(W$84>$F137,(OFFSET(V126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(V126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(W126,0,-MIN(X$84-1,ROUNDDOWN($F137-1,0))):W126)/$F137-IF(X$84>$F137,(OFFSET(W126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(W126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(X126,0,-MIN(Y$84-1,ROUNDDOWN($F137-1,0))):X126)/$F137-IF(Y$84>$F137,(OFFSET(X126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(X126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Y126,0,-MIN(Z$84-1,ROUNDDOWN($F137-1,0))):Y126)/$F137-IF(Z$84>$F137,(OFFSET(Y126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Y126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Z126,0,-MIN(AA$84-1,ROUNDDOWN($F137-1,0))):Z126)/$F137-IF(AA$84>$F137,(OFFSET(Z126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Z126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AA126,0,-MIN(AB$84-1,ROUNDDOWN($F137-1,0))):AA126)/$F137-IF(AB$84>$F137,(OFFSET(AA126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AA126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AB126,0,-MIN(AC$84-1,ROUNDDOWN($F137-1,0))):AB126)/$F137-IF(AC$84>$F137,(OFFSET(AB126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AB126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AC126,0,-MIN(AD$84-1,ROUNDDOWN($F137-1,0))):AC126)/$F137-IF(AD$84>$F137,(OFFSET(AC126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AC126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AD126,0,-MIN(AE$84-1,ROUNDDOWN($F137-1,0))):AD126)/$F137-IF(AE$84>$F137,(OFFSET(AD126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AD126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AE126,0,-MIN(AF$84-1,ROUNDDOWN($F137-1,0))):AE126)/$F137-IF(AF$84>$F137,(OFFSET(AE126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AE126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AF126,0,-MIN(AG$84-1,ROUNDDOWN($F137-1,0))):AF126)/$F137-IF(AG$84>$F137,(OFFSET(AF126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AF126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AG126,0,-MIN(AH$84-1,ROUNDDOWN($F137-1,0))):AG126)/$F137-IF(AH$84>$F137,(OFFSET(AG126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AG126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AH126,0,-MIN(AI$84-1,ROUNDDOWN($F137-1,0))):AH126)/$F137-IF(AI$84>$F137,(OFFSET(AH126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AH126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AI126,0,-MIN(AJ$84-1,ROUNDDOWN($F137-1,0))):AI126)/$F137-IF(AJ$84>$F137,(OFFSET(AI126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AI126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AJ126,0,-MIN(AK$84-1,ROUNDDOWN($F137-1,0))):AJ126)/$F137-IF(AK$84>$F137,(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AK126,0,-MIN(AL$84-1,ROUNDDOWN($F137-1,0))):AK126)/$F137-IF(AL$84>$F137,(OFFSET(AK126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AK126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AL126,0,-MIN(AM$84-1,ROUNDDOWN($F137-1,0))):AL126)/$F137-IF(AM$84>$F137,(OFFSET(AL126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AL126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AM126,0,-MIN(AN$84-1,ROUNDDOWN($F137-1,0))):AM126)/$F137-IF(AN$84>$F137,(OFFSET(AM126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AM126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AN126,0,-MIN(AO$84-1,ROUNDDOWN($F137-1,0))):AN126)/$F137-IF(AO$84>$F137,(OFFSET(AN126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AN126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AO126,0,-MIN(AP$84-1,ROUNDDOWN($F137-1,0))):AO126)/$F137-IF(AP$84>$F137,(OFFSET(AO126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AO126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AP126,0,-MIN(AQ$84-1,ROUNDDOWN($F137-1,0))):AP126)/$F137-IF(AQ$84>$F137,(OFFSET(AP126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AP126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AQ126,0,-MIN(AR$84-1,ROUNDDOWN($F137-1,0))):AQ126)/$F137-IF(AR$84>$F137,(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AR126,0,-MIN(AS$84-1,ROUNDDOWN($F137-1,0))):AR126)/$F137-IF(AS$84>$F137,(OFFSET(AR126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AR126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AS126,0,-MIN(AT$84-1,ROUNDDOWN($F137-1,0))):AS126)/$F137-IF(AT$84>$F137,(OFFSET(AS126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AS126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AT126,0,-MIN(AU$84-1,ROUNDDOWN($F137-1,0))):AT126)/$F137-IF(AU$84>$F137,(OFFSET(AT126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AT126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AU126,0,-MIN(AV$84-1,ROUNDDOWN($F137-1,0))):AU126)/$F137-IF(AV$84>$F137,(OFFSET(AU126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AU126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B43","v":"Amort. -  Transport"},{"$nulls":3},{"$f":"D43","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H127,0,-MIN(I$84-1,$F138-1)):H127)/$F138","v":0},{"$f":"-SUM(OFFSET(I127,0,-MIN(J$84-1,$F138-1)):I127)/$F138","v":0},{"$f":"-SUM(OFFSET(J127,0,-MIN(K$84-1,$F138-1)):J127)/$F138","v":0},{"$f":"-SUM(OFFSET(K127,0,-MIN(L$84-1,ROUNDDOWN($F138-1,0))):K127)/$F138-IF(L$84>$F138,(OFFSET(K127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(K127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(L127,0,-MIN(M$84-1,ROUNDDOWN($F138-1,0))):L127)/$F138-IF(M$84>$F138,(OFFSET(L127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(L127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(M127,0,-MIN(N$84-1,ROUNDDOWN($F138-1,0))):M127)/$F138-IF(N$84>$F138,(OFFSET(M127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(M127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(N127,0,-MIN(O$84-1,ROUNDDOWN($F138-1,0))):N127)/$F138-IF(O$84>$F138,(OFFSET(N127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(N127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(O127,0,-MIN(P$84-1,ROUNDDOWN($F138-1,0))):O127)/$F138-IF(P$84>$F138,(OFFSET(O127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(O127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(P127,0,-MIN(Q$84-1,ROUNDDOWN($F138-1,0))):P127)/$F138-IF(Q$84>$F138,(OFFSET(P127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(P127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Q127,0,-MIN(R$84-1,ROUNDDOWN($F138-1,0))):Q127)/$F138-IF(R$84>$F138,(OFFSET(Q127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Q127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(R127,0,-MIN(S$84-1,ROUNDDOWN($F138-1,0))):R127)/$F138-IF(S$84>$F138,(OFFSET(R127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(R127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(S127,0,-MIN(T$84-1,ROUNDDOWN($F138-1,0))):S127)/$F138-IF(T$84>$F138,(OFFSET(S127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(S127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(T127,0,-MIN(U$84-1,ROUNDDOWN($F138-1,0))):T127)/$F138-IF(U$84>$F138,(OFFSET(T127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(T127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(U127,0,-MIN(V$84-1,ROUNDDOWN($F138-1,0))):U127)/$F138-IF(V$84>$F138,(OFFSET(U127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(U127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(V127,0,-MIN(W$84-1,ROUNDDOWN($F138-1,0))):V127)/$F138-IF(W$84>$F138,(OFFSET(V127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(V127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(W127,0,-MIN(X$84-1,ROUNDDOWN($F138-1,0))):W127)/$F138-IF(X$84>$F138,(OFFSET(W127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(W127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(X127,0,-MIN(Y$84-1,ROUNDDOWN($F138-1,0))):X127)/$F138-IF(Y$84>$F138,(OFFSET(X127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(X127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Y127,0,-MIN(Z$84-1,ROUNDDOWN($F138-1,0))):Y127)/$F138-IF(Z$84>$F138,(OFFSET(Y127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Y127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Z127,0,-MIN(AA$84-1,ROUNDDOWN($F138-1,0))):Z127)/$F138-IF(AA$84>$F138,(OFFSET(Z127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Z127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AA127,0,-MIN(AB$84-1,ROUNDDOWN($F138-1,0))):AA127)/$F138-IF(AB$84>$F138,(OFFSET(AA127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AA127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AB127,0,-MIN(AC$84-1,ROUNDDOWN($F138-1,0))):AB127)/$F138-IF(AC$84>$F138,(OFFSET(AB127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AB127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AC127,0,-MIN(AD$84-1,ROUNDDOWN($F138-1,0))):AC127)/$F138-IF(AD$84>$F138,(OFFSET(AC127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AC127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AD127,0,-MIN(AE$84-1,ROUNDDOWN($F138-1,0))):AD127)/$F138-IF(AE$84>$F138,(OFFSET(AD127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AD127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AE127,0,-MIN(AF$84-1,ROUNDDOWN($F138-1,0))):AE127)/$F138-IF(AF$84>$F138,(OFFSET(AE127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AE127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AF127,0,-MIN(AG$84-1,ROUNDDOWN($F138-1,0))):AF127)/$F138-IF(AG$84>$F138,(OFFSET(AF127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AF127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AG127,0,-MIN(AH$84-1,ROUNDDOWN($F138-1,0))):AG127)/$F138-IF(AH$84>$F138,(OFFSET(AG127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AG127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AH127,0,-MIN(AI$84-1,ROUNDDOWN($F138-1,0))):AH127)/$F138-IF(AI$84>$F138,(OFFSET(AH127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AH127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AI127,0,-MIN(AJ$84-1,ROUNDDOWN($F138-1,0))):AI127)/$F138-IF(AJ$84>$F138,(OFFSET(AI127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AI127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AJ127,0,-MIN(AK$84-1,ROUNDDOWN($F138-1,0))):AJ127)/$F138-IF(AK$84>$F138,(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AK127,0,-MIN(AL$84-1,ROUNDDOWN($F138-1,0))):AK127)/$F138-IF(AL$84>$F138,(OFFSET(AK127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AK127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AL127,0,-MIN(AM$84-1,ROUNDDOWN($F138-1,0))):AL127)/$F138-IF(AM$84>$F138,(OFFSET(AL127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AL127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AM127,0,-MIN(AN$84-1,ROUNDDOWN($F138-1,0))):AM127)/$F138-IF(AN$84>$F138,(OFFSET(AM127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AM127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AN127,0,-MIN(AO$84-1,ROUNDDOWN($F138-1,0))):AN127)/$F138-IF(AO$84>$F138,(OFFSET(AN127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AN127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AO127,0,-MIN(AP$84-1,ROUNDDOWN($F138-1,0))):AO127)/$F138-IF(AP$84>$F138,(OFFSET(AO127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AO127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AP127,0,-MIN(AQ$84-1,ROUNDDOWN($F138-1,0))):AP127)/$F138-IF(AQ$84>$F138,(OFFSET(AP127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AP127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AQ127,0,-MIN(AR$84-1,ROUNDDOWN($F138-1,0))):AQ127)/$F138-IF(AR$84>$F138,(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AR127,0,-MIN(AS$84-1,ROUNDDOWN($F138-1,0))):AR127)/$F138-IF(AS$84>$F138,(OFFSET(AR127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AR127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AS127,0,-MIN(AT$84-1,ROUNDDOWN($F138-1,0))):AS127)/$F138-IF(AT$84>$F138,(OFFSET(AS127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AS127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AT127,0,-MIN(AU$84-1,ROUNDDOWN($F138-1,0))):AT127)/$F138-IF(AU$84>$F138,(OFFSET(AT127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AT127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AU127,0,-MIN(AV$84-1,ROUNDDOWN($F138-1,0))):AU127)/$F138-IF(AV$84>$F138,(OFFSET(AU127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AU127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0}]
[null,"Amort. -  PRC  5ans",{"$nulls":3},{"$f":"D49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I129,0,-MIN(I$84-1,$F139-1)):I129)/$F139","v":0},{"$f":"-SUM(OFFSET(J129,0,-MIN(J$84-1,$F139-1)):J129)/$F139","v":0},{"$f":"-SUM(OFFSET(K129,0,-MIN(K$84-1,$F139-1)):K129)/$F139","v":0},{"$f":"-SUM(OFFSET(L129,0,-MIN(L$84-1,$F139-1)):L129)/$F139","v":0},{"$f":"-SUM(OFFSET(M129,0,-MIN(M$84-1,$F139-1)):M129)/$F139","v":0},{"$f":"-SUM(OFFSET(N129,0,-MIN(N$84-1,$F139-1)):N129)/$F139","v":0},{"$f":"-SUM(OFFSET(O129,0,-MIN(O$84-1,$F139-1)):O129)/$F139","v":0},{"$f":"-SUM(OFFSET(P129,0,-MIN(P$84-1,$F139-1)):P129)/$F139","v":0},{"$f":"-SUM(OFFSET(Q129,0,-MIN(Q$84-1,$F139-1)):Q129)/$F139","v":0},{"$f":"-SUM(OFFSET(R129,0,-MIN(R$84-1,$F139-1)):R129)/$F139","v":0},{"$f":"-SUM(OFFSET(S129,0,-MIN(S$84-1,$F139-1)):S129)/$F139","v":0},{"$f":"-SUM(OFFSET(T129,0,-MIN(T$84-1,$F139-1)):T129)/$F139","v":0},{"$f":"-SUM(OFFSET(U129,0,-MIN(U$84-1,$F139-1)):U129)/$F139","v":0},{"$f":"-SUM(OFFSET(V129,0,-MIN(V$84-1,$F139-1)):V129)/$F139","v":0},{"$f":"-SUM(OFFSET(W129,0,-MIN(W$84-1,$F139-1)):W129)/$F139","v":0},{"$f":"-SUM(OFFSET(X129,0,-MIN(X$84-1,$F139-1)):X129)/$F139","v":0},{"$f":"-SUM(OFFSET(Y129,0,-MIN(Y$84-1,$F139-1)):Y129)/$F139","v":0},{"$f":"-SUM(OFFSET(Z129,0,-MIN(Z$84-1,$F139-1)):Z129)/$F139","v":0},{"$f":"-SUM(OFFSET(AA129,0,-MIN(AA$84-1,$F139-1)):AA129)/$F139","v":0},{"$f":"-SUM(OFFSET(AB129,0,-MIN(AB$84-1,$F139-1)):AB129)/$F139","v":0},{"$f":"-SUM(OFFSET(AC129,0,-MIN(AC$84-1,$F139-1)):AC129)/$F139","v":0},{"$f":"-SUM(OFFSET(AD129,0,-MIN(AD$84-1,$F139-1)):AD129)/$F139","v":0},{"$f":"-SUM(OFFSET(AE129,0,-MIN(AE$84-1,$F139-1)):AE129)/$F139","v":0},{"$f":"-SUM(OFFSET(AF129,0,-MIN(AF$84-1,$F139-1)):AF129)/$F139","v":0},{"$f":"-SUM(OFFSET(AG129,0,-MIN(AG$84-1,$F139-1)):AG129)/$F139","v":0},{"$f":"-SUM(OFFSET(AH129,0,-MIN(AH$84-1,$F139-1)):AH129)/$F139","v":0},{"$f":"-SUM(OFFSET(AI129,0,-MIN(AI$84-1,$F139-1)):AI129)/$F139","v":0},{"$f":"-SUM(OFFSET(AJ129,0,-MIN(AJ$84-1,$F139-1)):AJ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AK129,0,-MIN(AK$84-1,$F139-1)):AK129)/$F139","v":0},{"$f":"-SUM(OFFSET(AL129,0,-MIN(AL$84-1,$F139-1)):AL129)/$F139","v":0},{"$f":"-SUM(OFFSET(AM129,0,-MIN(AM$84-1,$F139-1)):AM129)/$F139","v":0},{"$f":"-SUM(OFFSET(AN129,0,-MIN(AN$84-1,$F139-1)):AN129)/$F139","v":0},{"$f":"-SUM(OFFSET(AO129,0,-MIN(AO$84-1,$F139-1)):AO129)/$F139","v":0},{"$f":"-SUM(OFFSET(AP129,0,-MIN(AP$84-1,$F139-1)):AP129)/$F139","v":0},{"$f":"-SUM(OFFSET(AQ129,0,-MIN(AQ$84-1,$F139-1)):AQ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AR129,0,-MIN(AR$84-1,$F139-1)):AR129)/$F139","v":0},{"$f":"-SUM(OFFSET(AS129,0,-MIN(AS$84-1,$F139-1)):AS129)/$F139","v":0},{"$f":"-SUM(OFFSET(AT129,0,-MIN(AT$84-1,$F139-1)):AT129)/$F139","v":0},{"$f":"-SUM(OFFSET(AU129,0,-MIN(AU$84-1,$F139-1)):AU129)/$F139","v":0},{"$f":"-SUM(OFFSET(AV129,0,-MIN(AV$84-1,$F139-1)):AV129)/$F139","v":0}]
[null,"Amort. -  PRC 10 ans (including CASEP PRC - 10 ans)",{"$nulls":3},{"$f":"D50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I130,0,-MIN(I$84-1,$F140-1)):I130)/$F140-SUM(OFFSET(I131,0,-MIN(I$84-1,$F140-1)):I131)/$F140","v":0},{"$f":"-SUM(OFFSET(J130,0,-MIN(J$84-1,$F140-1)):J130)/$F140-SUM(OFFSET(J131,0,-MIN(J$84-1,$F140-1)):J131)/$F140","v":0},{"$f":"-SUM(OFFSET(K130,0,-MIN(K$84-1,$F140-1)):K130)/$F140-SUM(OFFSET(K131,0,-MIN(K$84-1,$F140-1)):K131)/$F140","v":0},{"$f":"-SUM(OFFSET(L130,0,-MIN(L$84-1,$F140-1)):L130)/$F140-SUM(OFFSET(L131,0,-MIN(L$84-1,$F140-1)):L131)/$F140","v":0},{"$f":"-SUM(OFFSET(M130,0,-MIN(M$84-1,$F140-1)):M130)/$F140-SUM(OFFSET(M131,0,-MIN(M$84-1,$F140-1)):M131)/$F140","v":0},{"$f":"-SUM(OFFSET(N130,0,-MIN(N$84-1,$F140-1)):N130)/$F140-SUM(OFFSET(N131,0,-MIN(N$84-1,$F140-1)):N131)/$F140","v":0},{"$f":"-SUM(OFFSET(O130,0,-MIN(O$84-1,$F140-1)):O130)/$F140-SUM(OFFSET(O131,0,-MIN(O$84-1,$F140-1)):O131)/$F140","v":0},{"$f":"-SUM(OFFSET(P130,0,-MIN(P$84-1,$F140-1)):P130)/$F140-SUM(OFFSET(P131,0,-MIN(P$84-1,$F140-1)):P131)/$F140","v":0},{"$f":"-SUM(OFFSET(Q130,0,-MIN(Q$84-1,$F140-1)):Q130)/$F140-SUM(OFFSET(Q131,0,-MIN(Q$84-1,$F140-1)):Q131)/$F140","v":0},{"$f":"-SUM(OFFSET(R130,0,-MIN(R$84-1,$F140-1)):R130)/$F140-SUM(OFFSET(R131,0,-MIN(R$84-1,$F140-1)):R131)/$F140","v":0},{"$f":"-SUM(OFFSET(S130,0,-MIN(S$84-1,$F140-1)):S130)/$F140-SUM(OFFSET(S131,0,-MIN(S$84-1,$F140-1)):S131)/$F140","v":0},{"$f":"-SUM(OFFSET(T130,0,-MIN(T$84-1,$F140-1)):T130)/$F140-SUM(OFFSET(T131,0,-MIN(T$84-1,$F140-1)):T131)/$F140","v":0},{"$f":"-SUM(OFFSET(U130,0,-MIN(U$84-1,$F140-1)):U130)/$F140-SUM(OFFSET(U131,0,-MIN(U$84-1,$F140-1)):U131)/$F140","v":0},{"$f":"-SUM(OFFSET(V130,0,-MIN(V$84-1,$F140-1)):V130)/$F140-SUM(OFFSET(V131,0,-MIN(V$84-1,$F140-1)):V131)/$F140","v":0},{"$f":"-SUM(OFFSET(W130,0,-MIN(W$84-1,$F140-1)):W130)/$F140-SUM(OFFSET(W131,0,-MIN(W$84-1,$F140-1)):W131)/$F140","v":0},{"$f":"-SUM(OFFSET(X130,0,-MIN(X$84-1,$F140-1)):X130)/$F140-SUM(OFFSET(X131,0,-MIN(X$84-1,$F140-1)):X131)/$F140","v":0},{"$f":"-SUM(OFFSET(Y130,0,-MIN(Y$84-1,$F140-1)):Y130)/$F140-SUM(OFFSET(Y131,0,-MIN(Y$84-1,$F140-1)):Y131)/$F140","v":0},{"$f":"-SUM(OFFSET(Z130,0,-MIN(Z$84-1,$F140-1)):Z130)/$F140-SUM(OFFSET(Z131,0,-MIN(Z$84-1,$F140-1)):Z131)/$F140","v":0},{"$f":"-SUM(OFFSET(AA130,0,-MIN(AA$84-1,$F140-1)):AA130)/$F140-SUM(OFFSET(AA131,0,-MIN(AA$84-1,$F140-1)):AA131)/$F140","v":0},{"$f":"-SUM(OFFSET(AB130,0,-MIN(AB$84-1,$F140-1)):AB130)/$F140-SUM(OFFSET(AB131,0,-MIN(AB$84-1,$F140-1)):AB131)/$F140","v":0},{"$f":"-SUM(OFFSET(AC130,0,-MIN(AC$84-1,$F140-1)):AC130)/$F140-SUM(OFFSET(AC131,0,-MIN(AC$84-1,$F140-1)):AC131)/$F140","v":0},{"$f":"-SUM(OFFSET(AD130,0,-MIN(AD$84-1,$F140-1)):AD130)/$F140-SUM(OFFSET(AD131,0,-MIN(AD$84-1,$F140-1)):AD131)/$F140","v":0},{"$f":"-SUM(OFFSET(AE130,0,-MIN(AE$84-1,$F140-1)):AE130)/$F140-SUM(OFFSET(AE131,0,-MIN(AE$84-1,$F140-1)):AE131)/$F140","v":0},{"$f":"-SUM(OFFSET(AF130,0,-MIN(AF$84-1,$F140-1)):AF130)/$F140-SUM(OFFSET(AF131,0,-MIN(AF$84-1,$F140-1)):AF131)/$F140","v":0},{"$f":"-SUM(OFFSET(AG130,0,-MIN(AG$84-1,$F140-1)):AG130)/$F140-SUM(OFFSET(AG131,0,-MIN(AG$84-1,$F140-1)):AG131)/$F140","v":0},{"$f":"-SUM(OFFSET(AH130,0,-MIN(AH$84-1,$F140-1)):AH130)/$F140-SUM(OFFSET(AH131,0,-MIN(AH$84-1,$F140-1)):AH131)/$F140","v":0},{"$f":"-SUM(OFFSET(AI130,0,-MIN(AI$84-1,$F140-1)):AI130)/$F140-SUM(OFFSET(AI131,0,-MIN(AI$84-1,$F140-1)):AI131)/$F140","v":0},{"$f":"-SUM(OFFSET(AJ130,0,-MIN(AJ$84-1,$F140-1)):AJ130)/$F140-SUM(OFFSET(AJ131,0,-MIN(AJ$84-1,$F140-1)):AJ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AK130,0,-MIN(AK$84-1,$F140-1)):AK130)/$F140-SUM(OFFSET(AK131,0,-MIN(AK$84-1,$F140-1)):AK131)/$F140","v":0},{"$f":"-SUM(OFFSET(AL130,0,-MIN(AL$84-1,$F140-1)):AL130)/$F140-SUM(OFFSET(AL131,0,-MIN(AL$84-1,$F140-1)):AL131)/$F140","v":0},{"$f":"-SUM(OFFSET(AM130,0,-MIN(AM$84-1,$F140-1)):AM130)/$F140-SUM(OFFSET(AM131,0,-MIN(AM$84-1,$F140-1)):AM131)/$F140","v":0},{"$f":"-SUM(OFFSET(AN130,0,-MIN(AN$84-1,$F140-1)):AN130)/$F140-SUM(OFFSET(AN131,0,-MIN(AN$84-1,$F140-1)):AN131)/$F140","v":0},{"$f":"-SUM(OFFSET(AO130,0,-MIN(AO$84-1,$F140-1)):AO130)/$F140-SUM(OFFSET(AO131,0,-MIN(AO$84-1,$F140-1)):AO131)/$F140","v":0},{"$f":"-SUM(OFFSET(AP130,0,-MIN(AP$84-1,$F140-1)):AP130)/$F140-SUM(OFFSET(AP131,0,-MIN(AP$84-1,$F140-1)):AP131)/$F140","v":0},{"$f":"-SUM(OFFSET(AQ130,0,-MIN(AQ$84-1,$F140-1)):AQ130)/$F140-SUM(OFFSET(AQ131,0,-MIN(AQ$84-1,$F140-1)):AQ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AR130,0,-MIN(AR$84-1,$F140-1)):AR130)/$F140-SUM(OFFSET(AR131,0,-MIN(AR$84-1,$F140-1)):AR131)/$F140","v":0},{"$f":"-SUM(OFFSET(AS130,0,-MIN(AS$84-1,$F140-1)):AS130)/$F140-SUM(OFFSET(AS131,0,-MIN(AS$84-1,$F140-1)):AS131)/$F140","v":0},{"$f":"-SUM(OFFSET(AT130,0,-MIN(AT$84-1,$F140-1)):AT130)/$F140-SUM(OFFSET(AT131,0,-MIN(AT$84-1,$F140-1)):AT131)/$F140","v":0},{"$f":"-SUM(OFFSET(AU130,0,-MIN(AU$84-1,$F140-1)):AU130)/$F140-SUM(OFFSET(AU131,0,-MIN(AU$84-1,$F140-1)):AU131)/$F140","v":0},{"$f":"-SUM(OFFSET(AV130,0,-MIN(AV$84-1,$F140-1)):AV130)/$F140-SUM(OFFSET(AV131,0,-MIN(AV$84-1,$F140-1)):AV131)/$F140","v":0}]
[{"$nulls":8},{"$f":"SUM(I134:I140)","v":{"v":-6403.727566612536,"d":"-6,404"}},{"$f":"SUM(J134:J140)","v":{"v":-7999.620371932553,"d":"-8,000"}},{"v":-9590.81850663298,"d":"-9,591"},{"v":-10436.875129487205,"d":"-10,437"},{"v":-10782.351296133173,"d":"-10,782"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-8252.148588645541,"d":"-8,252"},{"v":-6618.138951493824,"d":"-6,618"},{"v":-5026.805961259344,"d":"-5,027"},{"v":-4159.3449706299225,"d":"-4,159"},{"v":-3799.4895109028157,"d":"-3,799"},{"v":-3489.7558730259466,"d":"-3,490"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"}]
[]
[null,"Net amortized balance",{"$nulls":5},{"$f":"+H132","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"H143+I132+I141","v":{"v":243064.77116647834,"d":"243,065"}},{"$f":"I143+J132+J141","v":{"v":268526.01916945487,"d":"268,526"}},{"v":276726.6929211855,"d":"276,727"},{"v":273554.74117660744,"d":"273,555"},{"v":269263.4644568379,"d":"269,263"},{"v":258172.43660030034,"d":"258,172"},{"v":247081.40874376276,"d":"247,081"},{"v":235990.38088722518,"d":"235,990"},{"v":224899.3530306876,"d":"224,899"},{"v":213808.32517415003,"d":"213,808"},{"v":202717.29731761245,"d":"202,717"},{"v":191626.26946107487,"d":"191,626"},{"v":180535.2416045373,"d":"180,535"},{"v":169444.21374799972,"d":"169,444"},{"v":158353.18589146214,"d":"158,353"},{"v":147262.15803492456,"d":"147,262"},{"v":136171.130178387,"d":"136,171"},{"v":125080.10232184942,"d":"125,080"},{"v":113989.07446531186,"d":"113,989"},{"v":102898.0466087743,"d":"102,898"},{"v":91807.01875223673,"d":"91,807"},{"v":83554.8701635912,"d":"83,555"},{"v":76936.73121209738,"d":"76,937"},{"v":71909.92525083803,"d":"71,910"},{"v":67750.5802802081,"d":"67,751"},{"v":63951.09076930529,"d":"63,951"},{"v":60461.33489627934,"d":"60,461"},{"v":56980.44583112471,"d":"56,980"},{"v":53499.556765970076,"d":"53,500"},{"v":50018.667700815444,"d":"50,019"},{"v":46537.77863566081,"d":"46,538"},{"v":43056.88957050618,"d":"43,057"},{"v":39576.00050535155,"d":"39,576"},{"v":36095.11144019692,"d":"36,095"},{"v":32614.22237504228,"d":"32,614"},{"v":29133.333309887646,"d":"29,133"},{"v":25652.44424473301,"d":"25,652"},{"v":22171.555179578376,"d":"22,172"},{"v":18690.66611442374,"d":"18,691"},{"v":15209.777049269107,"d":"15,210"}]
[null,"Immobilisations nettes finales pour calcul de la TSP",{"$nulls":6},{"$f":"H144+SUM(H123:H127)+I129+I130+I131+I141","v":{"v":209505.17985302382,"d":"209,505"}},{"$f":"I144+SUM(I123:I127)+J129+J130+J131+J141","v":{"v":235065.1507945458,"d":"235,065"}},{"$f":"J144+SUM(J123:J127)+K129+K130+K131+K141","v":{"v":258935.20066282194,"d":"258,935"}},{"v":266289.8177916984,"d":"266,290"},{"v":262772.3898804743,"d":"262,772"},{"v":258172.4366003004,"d":"258,172"},{"v":247081.40874376282,"d":"247,081"},{"v":235990.38088722524,"d":"235,990"},{"v":224899.35303068766,"d":"224,899"},{"v":213808.3251741501,"d":"213,808"},{"v":202717.2973176125,"d":"202,717"},{"v":191626.26946107493,"d":"191,626"},{"v":180535.24160453735,"d":"180,535"},{"v":169444.21374799978,"d":"169,444"},{"v":158353.1858914622,"d":"158,353"},{"v":147262.15803492462,"d":"147,262"},{"v":136171.13017838704,"d":"136,171"},{"v":125080.10232184948,"d":"125,080"},{"v":113989.07446531192,"d":"113,989"},{"v":102898.04660877436,"d":"102,898"},{"v":91807.01875223679,"d":"91,807"},{"v":83554.87016359126,"d":"83,555"},{"v":76936.73121209744,"d":"76,937"},{"v":71909.92525083809,"d":"71,910"},{"v":67750.58028020816,"d":"67,751"},{"v":63951.090769305345,"d":"63,951"},{"v":60461.3348962794,"d":"60,461"},{"v":56980.445831124765,"d":"56,980"},{"v":53499.556765970134,"d":"53,500"},{"v":50018.6677008155,"d":"50,019"},{"v":46537.77863566087,"d":"46,538"},{"v":43056.88957050624,"d":"43,057"},{"v":39576.00050535161,"d":"39,576"},{"v":36095.111440196975,"d":"36,095"},{"v":32614.22237504234,"d":"32,614"},{"v":29133.333309887705,"d":"29,133"},{"v":25652.44424473307,"d":"25,652"},{"v":22171.555179578434,"d":"22,172"},{"v":18690.6661144238,"d":"18,691"},{"v":15209.777049269165,"d":"15,210"}]
[]
[null,{"$f":"\"FNACC -  \"&B35","v":"FNACC -  Main line - Total"},{"$nulls":5},{"$f":"H123","v":{"v":154445.33965545453,"d":"154,445"}},{"$f":"H146+I153","v":{"v":149811.9794657909,"d":"149,812"}},{"$f":"I146+J153+I123","v":{"v":140823.26069784345,"d":"140,823"}},{"v":132373.86505597283,"d":"132,374"},{"v":124431.43315261445,"d":"124,431"},{"v":116965.54716345758,"d":"116,966"},{"v":109947.61433365013,"d":"109,948"},{"v":103350.75747363112,"d":"103,351"},{"v":97149.71202521326,"d":"97,150"},{"v":91320.72930370047,"d":"91,321"},{"v":85841.48554547844,"d":"85,841"},{"v":80690.99641274974,"d":"80,691"},{"v":75849.53662798475,"d":"75,850"},{"v":71298.56443030566,"d":"71,299"},{"v":67020.65056448733,"d":"67,021"},{"v":62999.41153061808,"d":"62,999"},{"v":59219.446838781,"d":"59,219"},{"v":55666.28002845414,"d":"55,666"},{"v":52326.30322674689,"d":"52,326"},{"v":49186.72503314207,"d":"49,187"},{"v":46235.52153115355,"d":"46,236"},{"v":43461.39023928434,"d":"43,461"},{"v":40853.70682492728,"d":"40,854"},{"v":38402.48441543164,"d":"38,402"},{"v":36098.33535050574,"d":"36,098"},{"v":33932.43522947539,"d":"33,932"},{"v":31896.489115706867,"d":"31,896"},{"v":29982.699768764454,"d":"29,983"},{"v":28183.737782638585,"d":"28,184"},{"v":26492.71351568027,"d":"26,493"},{"v":24903.15070473945,"d":"24,903"},{"v":23408.961662455084,"d":"23,409"},{"v":22004.423962707777,"d":"22,004"},{"v":20684.15852494531,"d":"20,684"},{"v":19443.10901344859,"d":"19,443"},{"v":18276.522472641675,"d":"18,277"},{"v":17179.931124283175,"d":"17,180"},{"v":16149.135256826185,"d":"16,149"},{"v":15180.187141416613,"d":"15,180"},{"v":14269.375912931617,"d":"14,269"},{"v":13413.21335815572,"d":"13,413"}]
[null,{"$f":"\"FNACC -  \"&B40","v":"FNACC -  Connection - Total"},{"$nulls":5},{"$f":"H124","v":{"v":61463.56776418182,"d":"61,464"}},{"$f":"H147+I154","v":{"v":59619.660731256365,"d":"59,620"}},{"$f":"I147+J154+I124","v":{"v":88595.28466143188,"d":"88,595"}},{"v":115736.6099054078,"d":"115,737"},{"v":126050.16080169605,"d":"126,050"},{"v":125534.12683695611,"d":"125,534"},{"v":124298.42156581147,"d":"124,298"},{"v":116840.51627186278,"d":"116,841"},{"v":109830.08529555102,"d":"109,830"},{"v":103240.28017781796,"d":"103,240"},{"v":97045.86336714888,"d":"97,046"},{"v":91223.11156511995,"d":"91,223"},{"v":85749.72487121275,"d":"85,750"},{"v":80604.74137893999,"d":"80,605"},{"v":75768.45689620358,"d":"75,768"},{"v":71222.34948243137,"d":"71,222"},{"v":66949.00851348549,"d":"66,949"},{"v":62932.06800267636,"d":"62,932"},{"v":59156.143922515774,"d":"59,156"},{"v":55606.775287164826,"d":"55,607"},{"v":52270.36876993494,"d":"52,270"},{"v":49134.146643738844,"d":"49,134"},{"v":46186.09784511451,"d":"46,186"},{"v":43414.93197440764,"d":"43,415"},{"v":40810.03605594319,"d":"40,810"},{"v":38361.433892586596,"d":"38,361"},{"v":36059.7478590314,"d":"36,060"},{"v":33896.162987489515,"d":"33,896"},{"v":31862.393208240144,"d":"31,862"},{"v":29950.649615745737,"d":"29,951"},{"v":28153.610638800994,"d":"28,154"},{"v":26464.394000472934,"d":"26,464"},{"v":24876.530360444558,"d":"24,877"},{"v":23383.938538817885,"d":"23,384"},{"v":21980.90222648881,"d":"21,981"},{"v":20662.048092899484,"d":"20,662"},{"v":19422.325207325513,"d":"19,422"},{"v":18256.98569488598,"d":"18,257"},{"v":17161.566553192824,"d":"17,162"},{"v":16131.872560001255,"d":"16,132"},{"v":15163.96020640118,"d":"15,164"}]
[null,{"$f":"\"FNACC -  \"&B41","v":"FNACC -  Compression"},{"$nulls":5},{"$f":"H125","v":0},{"$f":"H148+I155","v":0},{"$f":"I148+J155+I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B42","v":"FNACC -  Servitude"},{"$nulls":5},{"$f":"H126*$E$156","v":0},{"$f":"H149+I156","v":0},{"$f":"I149+J156+$E$156*I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B43","v":"FNACC -  Transport"},{"$nulls":5},{"$f":"H127","v":0},{"$f":"H150+I157","v":0},{"$f":"I150+J157+I127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"SUM(H146:H150)","v":{"v":215908.90741963635,"d":"215,909"}},{"v":209431.64019704727,"d":"209,432"},{"v":229418.54535927533,"d":"229,419"},{"v":248110.47496138062,"d":"248,110"},{"v":250481.59395431052,"d":"250,482"},{"v":242499.67400041368,"d":"242,500"},{"v":234246.0358994616,"d":"234,246"},{"v":220191.2737454939,"d":"220,191"},{"v":206979.79732076428,"d":"206,980"},{"v":194561.0094815184,"d":"194,561"},{"v":182887.34891262732,"d":"182,887"},{"v":171914.1079778697,"d":"171,914"},{"v":161599.2614991975,"d":"161,599"},{"v":151903.30580924565,"d":"151,903"},{"v":142789.1074606909,"d":"142,789"},{"v":134221.76101304946,"d":"134,222"},{"v":126168.4553522665,"d":"126,168"},{"v":118598.3480311305,"d":"118,598"},{"v":111482.44714926266,"d":"111,482"},{"v":104793.50032030689,"d":"104,794"},{"v":98505.89030108848,"d":"98,506"},{"v":92595.53688302319,"d":"92,596"},{"v":87039.80467004179,"d":"87,040"},{"v":81817.41638983929,"d":"81,817"},{"v":76908.37140644892,"d":"76,908"},{"v":72293.869122062,"d":"72,294"},{"v":67956.23697473826,"d":"67,956"},{"v":63878.86275625397,"d":"63,879"},{"v":60046.13099087873,"d":"60,046"},{"v":56443.363131426006,"d":"56,443"},{"v":53056.76134354045,"d":"53,057"},{"v":49873.35566292802,"d":"49,873"},{"v":46880.954323152335,"d":"46,881"},{"v":44068.0970637632,"d":"44,068"},{"v":41424.011239937405,"d":"41,424"},{"v":38938.57056554116,"d":"38,939"},{"v":36602.25633160869,"d":"36,602"},{"v":34406.12095171217,"d":"34,406"},{"v":32341.753694609437,"d":"32,342"},{"v":30401.24847293287,"d":"30,401"},{"v":28577.1735645569,"d":"28,577"}]
[null,"Fiscal depreciation",null,null,"Base d'imposition","Rate"]
[null,{"$f":"\"Amort. fiscal -  \"&B35","v":"Amort. fiscal -  Main line - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$35,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E35","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H146*$F153/2","v":{"v":-4633.3601896636355,"d":"-4,633"}},{"$f":"-I146*$F153-I123*$F153/2","v":{"v":-8988.718767947454,"d":"-8,989"}},{"v":-8449.395641870608,"d":"-8,449"},{"v":-7942.43190335837,"d":"-7,942"},{"v":-7465.885989156867,"d":"-7,466"},{"v":-7017.932829807454,"d":"-7,018"},{"v":-6596.856860019007,"d":"-6,597"},{"v":-6201.045448417867,"d":"-6,201"},{"v":-5828.982721512795,"d":"-5,829"},{"v":-5479.243758222028,"d":"-5,479"},{"v":-5150.489132728706,"d":"-5,150"},{"v":-4841.459784764984,"d":"-4,841"},{"v":-4550.972197679085,"d":"-4,551"},{"v":-4277.913865818339,"d":"-4,278"},{"v":-4021.2390338692394,"d":"-4,021"},{"v":-3779.964691837085,"d":"-3,780"},{"v":-3553.16681032686,"d":"-3,553"},{"v":-3339.976801707248,"d":"-3,340"},{"v":-3139.5781936048134,"d":"-3,140"},{"v":-2951.2035019885243,"d":"-2,951"},{"v":-2774.131291869213,"d":"-2,774"},{"v":-2607.68341435706,"d":"-2,608"},{"v":-2451.2224094956364,"d":"-2,451"},{"v":-2304.149064925898,"d":"-2,304"},{"v":-2165.900121030344,"d":"-2,166"},{"v":-2035.9461137685234,"d":"-2,036"},{"v":-1913.7893469424118,"d":"-1,914"},{"v":-1798.9619861258673,"d":"-1,799"},{"v":-1691.0242669583151,"d":"-1,691"},{"v":-1589.562810940816,"d":"-1,590"},{"v":-1494.1890422843671,"d":"-1,494"},{"v":-1404.537699747305,"d":"-1,405"},{"v":-1320.2654377624665,"d":"-1,320"},{"v":-1241.0495114967184,"d":"-1,241"},{"v":-1166.5865408069153,"d":"-1,167"},{"v":-1096.5913483585005,"d":"-1,097"},{"v":-1030.7958674569904,"d":"-1,031"},{"v":-968.9481154095711,"d":"-969"},{"v":-910.8112284849967,"d":"-911"},{"v":-856.162554775897,"d":"-856"}]
[null,{"$f":"\"Amort. fiscal -  \"&B40","v":"Amort. fiscal -  Connection - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$40,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E40","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H147*$F154/2","v":{"v":-1843.9070329254546,"d":"-1,844"}},{"$f":"-I147*$F154-I124*$F154/2","v":{"v":-4583.967383279018,"d":"-4,584"}},{"v":-6319.543130933185,"d":"-6,320"},{"v":-7477.941362075377,"d":"-7,478"},{"v":-7780.957349649036,"d":"-7,781"},{"v":-7726.779847508276,"d":"-7,727"},{"v":-7457.905293948688,"d":"-7,458"},{"v":-7010.430976311767,"d":"-7,010"},{"v":-6589.805117733061,"d":"-6,590"},{"v":-6194.416810669077,"d":"-6,194"},{"v":-5822.751802028933,"d":"-5,823"},{"v":-5473.386693907197,"d":"-5,473"},{"v":-5144.983492272765,"d":"-5,145"},{"v":-4836.284482736399,"d":"-4,836"},{"v":-4546.107413772215,"d":"-4,546"},{"v":-4273.340968945882,"d":"-4,273"},{"v":-4016.940510809129,"d":"-4,017"},{"v":-3775.9240801605815,"d":"-3,776"},{"v":-3549.368635350946,"d":"-3,549"},{"v":-3336.4065172298892,"d":"-3,336"},{"v":-3136.2221261960963,"d":"-3,136"},{"v":-2948.0487986243306,"d":"-2,948"},{"v":-2771.1658707068705,"d":"-2,771"},{"v":-2604.8959184644586,"d":"-2,605"},{"v":-2448.602163356591,"d":"-2,449"},{"v":-2301.6860335551955,"d":"-2,302"},{"v":-2163.584871541884,"d":"-2,164"},{"v":-2033.769779249371,"d":"-2,034"},{"v":-1911.7435924944086,"d":"-1,912"},{"v":-1797.038976944744,"d":"-1,797"},{"v":-1689.2166383280596,"d":"-1,689"},{"v":-1587.863640028376,"d":"-1,588"},{"v":-1492.5918216266734,"d":"-1,493"},{"v":-1403.036312329073,"d":"-1,403"},{"v":-1318.8541335893287,"d":"-1,319"},{"v":-1239.722885573969,"d":"-1,240"},{"v":-1165.3395124395308,"d":"-1,165"},{"v":-1095.419141693159,"d":"-1,095"},{"v":-1029.6939931915695,"d":"-1,030"},{"v":-967.9123536000752,"d":"-968"}]
[null,{"$f":"\"Amort. fiscal -  \"&B41","v":"Amort. fiscal -  Compression"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$41,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E41","v":{"v":0.2,"d":"20.0%"}},null,null,{"$f":"-H148*$F155/2","v":0},{"$f":"-I148*$F155-I125*$F155/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B42","v":"Amort. fiscal -  Servitude"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$42,1),75%,100%),100%)","v":{"v":0.75,"d":"75.0%"}},{"$f":"E42","v":{"v":0.07,"d":"7.0%"}},null,null,{"$f":"-H149*$F156/2","v":0},{"$f":"-I149*$F156-$E$156*I126*$F156/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B43","v":"Amort. fiscal -  Transport"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$43,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E43","v":{"v":0.08,"d":"8.0%"}},null,null,{"$f":"-H150*$F157/2","v":0},{"$f":"-I150*$F157-I127*$F157/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 5 ans",{"$nulls":3},{"$f":"E49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"I139","v":0},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 10 ans",{"$nulls":3},{"$f":"E50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},{"$f":"SUM(I153:I159)","v":{"v":-6477.26722258909,"d":"-6,477"}},{"$f":"SUM(J153:J159)","v":{"v":-13572.686151226471,"d":"-13,573"}},{"v":-14768.938772803793,"d":"-14,769"},{"v":-15420.373265433747,"d":"-15,420"},{"v":-15246.843338805902,"d":"-15,247"},{"v":-14744.71267731573,"d":"-14,745"},{"v":-14054.762153967695,"d":"-14,055"},{"v":-13211.476424729633,"d":"-13,211"},{"v":-12418.787839245855,"d":"-12,419"},{"v":-11673.660568891104,"d":"-11,674"},{"v":-10973.24093475764,"d":"-10,973"},{"v":-10314.846478672182,"d":"-10,315"},{"v":-9695.95568995185,"d":"-9,696"},{"v":-9114.198348554739,"d":"-9,114"},{"v":-8567.346447641456,"d":"-8,567"},{"v":-8053.305660782968,"d":"-8,053"},{"v":-7570.107321135989,"d":"-7,570"},{"v":-7115.900881867829,"d":"-7,116"},{"v":-6688.946828955759,"d":"-6,689"},{"v":-6287.610019218413,"d":"-6,288"},{"v":-5910.35341806531,"d":"-5,910"},{"v":-5555.732212981391,"d":"-5,556"},{"v":-5222.388280202507,"d":"-5,222"},{"v":-4909.044983390357,"d":"-4,909"},{"v":-4614.502284386936,"d":"-4,615"},{"v":-4337.6321473237185,"d":"-4,338"},{"v":-4077.374218484296,"d":"-4,077"},{"v":-3832.731765375238,"d":"-3,833"},{"v":-3602.7678594527238,"d":"-3,603"},{"v":-3386.60178788556,"d":"-3,387"},{"v":-3183.4056806124267,"d":"-3,183"},{"v":-2992.4013397756808,"d":"-2,992"},{"v":-2812.85725938914,"d":"-2,813"},{"v":-2644.0858238257915,"d":"-2,644"},{"v":-2485.440674396244,"d":"-2,485"},{"v":-2336.3142339324695,"d":"-2,336"},{"v":-2196.135379896521,"d":"-2,196"},{"v":-2064.36725710273,"d":"-2,064"},{"v":-1940.5052216765662,"d":"-1,941"},{"v":-1824.0749083759722,"d":"-1,824"}]
[]
["2.4","Tax",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I162+1","v":2019},{"$f":"J162+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Net income",{"$nulls":6},{"$f":"$F$80*I103","v":{"v":7991.829125006343,"d":"7,992"}},{"v":8982.148805561412,"d":"8,982"},{"v":9908.886576821807,"d":"9,909"},{"v":10201.108274285023,"d":"10,201"},{"v":10075.441586789551,"d":"10,075"},{"v":9908.410938307205,"d":"9,908"},{"v":9491.698835431669,"d":"9,492"},{"v":9074.986732556132,"d":"9,075"},{"v":8658.274629680596,"d":"8,658"},{"v":8241.562526805059,"d":"8,242"},{"v":7824.8504239295235,"d":"7,825"},{"v":7408.138321053987,"d":"7,408"},{"v":6991.426218178451,"d":"6,991"},{"v":6574.714115302915,"d":"6,575"},{"v":6158.002012427379,"d":"6,158"},{"v":5741.289909551842,"d":"5,741"},{"v":5324.577806676306,"d":"5,325"},{"v":4907.86570380077,"d":"4,908"},{"v":4491.153600925234,"d":"4,491"},{"v":4074.441498049697,"d":"4,074"},{"v":3657.7293951741613,"d":"3,658"},{"v":3294.3484787691254,"d":"3,294"},{"v":3014.9952541911716,"d":"3,015"},{"v":2796.233316829216,"d":"2,796"},{"v":2623.662283662833,"d":"2,624"},{"v":2474.147617567981,"d":"2,474"},{"v":2337.211852388999,"d":"2,337"},{"v":2206.2613152448807,"d":"2,206"},{"v":2075.4773499551316,"d":"2,075"},{"v":1944.6933846653826,"d":"1,945"},{"v":1813.9094193756337,"d":"1,814"},{"v":1683.1254540858847,"d":"1,683"},{"v":1552.3414887961358,"d":"1,552"},{"v":1421.5575235063868,"d":"1,422"},{"v":1290.7735582166379,"d":"1,291"},{"v":1159.9895929268887,"d":"1,160"},{"v":1029.2056276371397,"d":"1,029"},{"v":898.4216623473908,"d":"898"},{"v":767.6376970576418,"d":"768"},{"v":636.8537317678929,"d":"637"}]
[]
[null,"Accounting depreciation",{"$nulls":6},{"$f":"+I141","v":{"v":-6403.727566612536,"d":"-6,404"}},{"v":-7999.620371932553,"d":"-8,000"},{"v":-9590.81850663298,"d":"-9,591"},{"v":-10436.875129487205,"d":"-10,437"},{"v":-10782.351296133173,"d":"-10,782"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-8252.148588645541,"d":"-8,252"},{"v":-6618.138951493824,"d":"-6,618"},{"v":-5026.805961259344,"d":"-5,027"},{"v":-4159.3449706299225,"d":"-4,159"},{"v":-3799.4895109028157,"d":"-3,799"},{"v":-3489.7558730259466,"d":"-3,490"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"}]
[null,"Fiscal depreciation",{"$nulls":6},{"$f":"I160","v":{"v":-6477.26722258909,"d":"-6,477"}},{"v":-13572.686151226471,"d":"-13,573"},{"v":-14768.938772803793,"d":"-14,769"},{"v":-15420.373265433747,"d":"-15,420"},{"v":-15246.843338805902,"d":"-15,247"},{"v":-14744.71267731573,"d":"-14,745"},{"v":-14054.762153967695,"d":"-14,055"},{"v":-13211.476424729633,"d":"-13,211"},{"v":-12418.787839245855,"d":"-12,419"},{"v":-11673.660568891104,"d":"-11,674"},{"v":-10973.24093475764,"d":"-10,973"},{"v":-10314.846478672182,"d":"-10,315"},{"v":-9695.95568995185,"d":"-9,696"},{"v":-9114.198348554739,"d":"-9,114"},{"v":-8567.346447641456,"d":"-8,567"},{"v":-8053.305660782968,"d":"-8,053"},{"v":-7570.107321135989,"d":"-7,570"},{"v":-7115.900881867829,"d":"-7,116"},{"v":-6688.946828955759,"d":"-6,689"},{"v":-6287.610019218413,"d":"-6,288"},{"v":-5910.35341806531,"d":"-5,910"},{"v":-5555.732212981391,"d":"-5,556"},{"v":-5222.388280202507,"d":"-5,222"},{"v":-4909.044983390357,"d":"-4,909"},{"v":-4614.502284386936,"d":"-4,615"},{"v":-4337.6321473237185,"d":"-4,338"},{"v":-4077.374218484296,"d":"-4,077"},{"v":-3832.731765375238,"d":"-3,833"},{"v":-3602.7678594527238,"d":"-3,603"},{"v":-3386.60178788556,"d":"-3,387"},{"v":-3183.4056806124267,"d":"-3,183"},{"v":-2992.4013397756808,"d":"-2,992"},{"v":-2812.85725938914,"d":"-2,813"},{"v":-2644.0858238257915,"d":"-2,644"},{"v":-2485.440674396244,"d":"-2,485"},{"v":-2336.3142339324695,"d":"-2,336"},{"v":-2196.135379896521,"d":"-2,196"},{"v":-2064.36725710273,"d":"-2,064"},{"v":-1940.5052216765662,"d":"-1,941"},{"v":-1824.0749083759722,"d":"-1,824"}]
[]
[null,"1 - Tax rate",{"$nulls":6},{"$f":"1-$F$72","v":{"v":0.731,"d":"73.10%"}},{"$f":"I169","v":{"v":0.731,"d":"73.10%"}},{"$f":"J169","v":{"v":0.731,"d":"73.10%"}},{"$f":"K169","v":{"v":0.731,"d":"73.10%"}},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"}]
[]
[null,"Tax (gross up)",{"$nulls":6},{"$f":"((I164-I166+I167)/I169)-(I164-I166+I167)","v":{"v":2913.8438675362695,"d":"2,914"}},{"$f":"((J164-J166+J167)/J169)-(J164-J166+J167)","v":{"v":1254.505244960269,"d":"1,255"}},{"$f":"((K164-K166+K167)/K169)-(K164-K166+K167)","v":{"v":1740.8702292272474,"d":"1,741"}},{"v":1920.0234298400155,"d":"1,920"},{"v":2064.7680264944256,"d":"2,065"},{"v":2301.670760075667,"d":"2,302"},{"v":2402.2195085121966,"d":"2,402"},{"v":2559.193934629184,"d":"2,559"},{"v":2697.5491655753085,"d":"2,698"},{"v":2818.402353060821,"d":"2,818"},{"v":2922.8036196933554,"d":"2,923"},{"v":3011.740080724094,"d":"3,012"},{"v":3086.1396244891403,"d":"3,086"},{"v":3146.874466024441,"d":"3,147"},{"v":3194.7644874637754,"d":"3,195"},{"v":3230.5803780129045,"d":"3,231"},{"v":3255.0465855252423,"d":"3,255"},{"v":3268.8440909829915,"d":"3,269"},{"v":3272.613016509433,"d":"3,273"},{"v":3266.95507690044,"d":"3,267"},{"v":3252.4358840641416,"d":"3,252"},{"v":2204.535904025377,"d":"2,205"},{"v":1623.106229760314,"d":"1,623"},{"v":1072.318009950502,"d":"1,072"},{"v":797.9860969968067,"d":"798"},{"v":712.428645593111,"d":"712"},{"v":643.8312631523186,"d":"644"},{"v":682.4057557339679,"d":"682"},{"v":718.9028884702384,"d":"719"},{"v":750.3225691660314,"d":"750"},{"v":776.9694449437743,"d":"777"},{"v":799.1298840985519,"d":"799"},{"v":817.0730728277408,"d":"817"},{"v":831.0520461568763,"d":"831"},{"v":841.3046570099627,"d":"841"},{"v":848.0544871355614,"d":"848"},{"v":851.5117033773231,"d":"852"},{"v":851.8738625682768,"d":"852"},{"v":849.3266681314717,"d":"849"},{"v":844.0446812845735,"d":"844"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"(1-I$169)*(I27-I88-I89-I90+I167)","v":{"v":-2056.304320368214,"d":"-2,056"}},{"v":-2508.197554124484,"d":"-2,508"},{"v":-1292.2227770944392,"d":"-1,292"},{"v":-64.91676385077608,"d":"-65"},{"v":805.8722603115162,"d":"806"},{"v":959.5062197378742,"d":"960"},{"v":1189.8552079196252,"d":"1,190"},{"v":1461.4513664857932,"d":"1,461"},{"v":1719.436893382059,"d":"1,719"},{"v":1964.6284265086153,"d":"1,965"},{"v":2197.7936054916468,"d":"2,198"},{"v":2419.6540115797643,"d":"2,420"},{"v":2630.887931146662,"d":"2,631"},{"v":2832.132953383614,"d":"2,832"},{"v":3023.988412130417,"d":"3,024"},{"v":3207.0176811964798,"d":"3,207"},{"v":3381.7503319626453,"d":"3,382"},{"v":3548.6841615269095,"d":"3,549"},{"v":3708.287099161386,"d":"3,708"},{"v":3860.9989983818605,"d":"3,861"},{"v":4007.2333214931746,"d":"4,007"},{"v":4135.923845215933,"d":"4,136"},{"v":4252.29755380273,"d":"4,252"},{"v":4356.870062698881,"d":"4,357"},{"v":4452.8850056872925,"d":"4,453"},{"v":4542.694012733791,"d":"4,543"},{"v":4626.784560539255,"d":"4,627"},{"v":4706.638767803492,"d":"4,707"},{"v":4782.544445874546,"d":"4,783"},{"v":4854.738506504013,"d":"4,855"},{"v":4923.443646738384,"d":"4,923"},{"v":4988.869201801368,"d":"4,989"},{"v":5051.211946803246,"d":"5,051"},{"v":5110.656850347686,"d":"5,111"},{"v":5167.3777829221335,"d":"5,167"},{"v":5221.538182784787,"d":"5,222"},{"v":5273.291681898357,"d":"5,273"},{"v":5322.782694307784,"d":"5,323"},{"v":5370.146969215322,"d":"5,370"},{"v":5415.512110871081,"d":"5,416"}]
[]
[null,"États financiers pro forma"]
[]
["Section 3  -  Financial statement",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["3.1","Income statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"+I178+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Income of the project",null,null,"Rev. requis ou Rev. tarifaire ?  ","Revenu requis",null,null,{"$f":"I27","v":{"v":4342.82240909091,"d":"4,343"}},{"v":12833.560500000005,"d":"12,834"},{"v":21443.12649090909,"d":"21,443"},{"v":28355.74702727273,"d":"28,356"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"}]
[null,"Revenu requirement needed",{"$nulls":6},{"$f":"I94-I180","v":{"v":21715.490176124087,"d":"21,715"}},{"v":17628.2239733382,"d":"17,628"},{"v":15291.528413013686,"d":"15,292"},{"v":11513.48754041471,"d":"11,513"},{"v":8763.504687329249,"d":"8,764"},{"v":9005.356208410365,"d":"9,005"},{"v":8353.93326392394,"d":"8,354"},{"v":7758.935997117969,"d":"7,759"},{"v":7145.319535141138,"d":"7,145"},{"v":6514.201029703701,"d":"6,514"},{"v":5866.630603413283,"d":"5,867"},{"v":5203.595371521067,"d":"5,204"},{"v":4526.023222363157,"d":"4,526"},{"v":3834.7863709755075,"d":"3,835"},{"v":3130.704699491889,"d":"3,131"},{"v":2414.5488971180566,"d":"2,415"},{"v":1687.0434117074437,"d":"1,687"},{"v":948.8692242422367,"d":"949"},{"v":200.66645684573086,"d":"201"},{"v":-556.9631756862182,"d":"-557"},{"v":-1323.4540614454709,"d":"-1,323"},{"v":-5844.675400064607,"d":"-5,845"},{"v":-8551.962389662367,"d":"-8,552"},{"v":-11076.91223705321,"d":"-11,077"},{"v":-12523.609701557561,"d":"-12,524"},{"v":-13236.128187189152,"d":"-13,236"},{"v":-13859.241625134418,"d":"-13,859"},{"v":-14065.772304104827,"d":"-14,066"},{"v":-14265.279451319799,"d":"-14,265"},{"v":-14469.864050575248,"d":"-14,470"},{"v":-14679.22145474875,"d":"-14,679"},{"v":-14893.065295545213,"d":"-14,893"},{"v":-15111.126386767268,"d":"-15,111"},{"v":-15333.151693389376,"d":"-15,333"},{"v":-15558.903362487534,"d":"-15,559"},{"v":-15788.157812313177,"d":"-15,788"},{"v":-16020.704876022659,"d":"-16,021"},{"v":-16256.346996782948,"d":"-16,256"},{"v":-16494.898471170996,"d":"-16,495"},{"v":-16736.18473796914,"d":"-16,736"}]
[null,"OPEX",{"$nulls":6},{"$f":"-(I88+I89+I90)","v":{"v":-5509.809165565812,"d":"-5,510"}},{"v":-8585.028825072732,"d":"-8,585"},{"v":-11477.989863437784,"d":"-11,478"},{"v":-13176.700021507295,"d":"-13,177"},{"v":-14076.454920225297,"d":"-14,076"},{"v":-14007.455621022687,"d":"-14,007"},{"v":-13841.090203174625,"d":"-13,841"},{"v":-13674.72478532656,"d":"-13,675"},{"v":-13508.359367478497,"d":"-13,508"},{"v":-13341.993949630434,"d":"-13,342"},{"v":-13175.62853178237,"d":"-13,176"},{"v":-13009.263113934307,"d":"-13,009"},{"v":-12842.897696086242,"d":"-12,843"},{"v":-12676.532278238179,"d":"-12,677"},{"v":-12510.166860390114,"d":"-12,510"},{"v":-12343.801442542052,"d":"-12,344"},{"v":-12177.436024693989,"d":"-12,177"},{"v":-12011.070606845924,"d":"-12,011"},{"v":-11844.705188997861,"d":"-11,845"},{"v":-11678.339771149798,"d":"-11,678"},{"v":-11511.974353301734,"d":"-11,512"},{"v":-11388.19212447205,"d":"-11,388"},{"v":-11288.920040199644,"d":"-11,289"},{"v":-11213.517950780753,"d":"-11,214"},{"v":-11151.127776221305,"d":"-11,151"},{"v":-11094.135433557762,"d":"-11,094"},{"v":-11041.789095462373,"d":"-11,042"},{"v":-10989.575759485053,"d":"-10,990"},{"v":-10937.362423507735,"d":"-10,937"},{"v":-10885.149087530415,"d":"-10,885"},{"v":-10832.935751553096,"d":"-10,833"},{"v":-10780.722415575776,"d":"-10,781"},{"v":-10728.509079598456,"d":"-10,729"},{"v":-10676.295743621136,"d":"-10,676"},{"v":-10624.082407643817,"d":"-10,624"},{"v":-10571.869071666497,"d":"-10,572"},{"v":-10519.655735689179,"d":"-10,520"},{"v":-10467.44239971186,"d":"-10,467"},{"v":-10415.22906373454,"d":"-10,415"},{"v":-10363.01572775722,"d":"-10,363"}]
[null,"EBITDA",{"$nulls":6},{"$f":"+I180+I181+I182","v":{"v":20548.503419649183,"d":"20,549"}},{"$f":"+J180+J181+J182","v":{"v":21876.755648265476,"d":"21,877"}},{"v":25256.665040484993,"d":"25,257"},{"v":26692.534546180144,"d":"26,693"},{"$f":"+M180+M181+M182","v":{"v":27006.15568528577,"d":"27,006"}},{"$f":"+N180+N181+N182","v":{"v":27317.006505569494,"d":"27,317"}},{"$f":"+O180+O181+O182","v":{"v":26831.948978931134,"d":"26,832"}},{"$f":"+P180+P181+P182","v":{"v":26403.317129973228,"d":"26,403"}},{"$f":"+Q180+Q181+Q182","v":{"v":25956.066085844457,"d":"25,956"}},{"$f":"+R180+R181+R182","v":{"v":25491.31299825508,"d":"25,491"}},{"$f":"+S180+S181+S182","v":{"v":25010.10798981273,"d":"25,010"}},{"$f":"+T180+T181+T182","v":{"v":24513.438175768577,"d":"24,513"}},{"$f":"+U180+U181+U182","v":{"v":24002.231444458732,"d":"24,002"}},{"$f":"+V180+V181+V182","v":{"v":23477.360010919147,"d":"23,477"}},{"$f":"+W180+W181+W182","v":{"v":22939.643757283593,"d":"22,940"}},{"$f":"+X180+X181+X182","v":{"v":22389.85337275782,"d":"22,390"}},{"$f":"+Y180+Y181+Y182","v":{"v":21828.71330519527,"d":"21,829"}},{"$f":"+Z180+Z181+Z182","v":{"v":21256.904535578127,"d":"21,257"}},{"$f":"+AA180+AA181+AA182","v":{"v":20675.067186029686,"d":"20,675"}},{"$f":"+AB180+AB181+AB182","v":{"v":20083.8029713458,"d":"20,084"}},{"$f":"+AC180+AC181+AC182","v":{"v":19483.677503434614,"d":"19,484"}},{"$f":"+AD180+AD181+AD182","v":{"v":15086.238393645159,"d":"15,086"}},{"$f":"+AE180+AE181+AE182","v":{"v":12478.223488319805,"d":"12,478"}},{"$f":"+AF180+AF181+AF182","v":{"v":10028.675730347853,"d":"10,029"}},{"$f":"+AG180+AG181+AG182","v":{"v":8644.36844040295,"d":"8,644"}},{"$f":"+AH180+AH181+AH182","v":{"v":7988.842297434903,"d":"7,989"}},{"$f":"+AI180+AI181+AI182","v":{"v":7418.075197585025,"d":"7,418"}},{"$f":"+AJ180+AJ181+AJ182","v":{"v":7263.757854591937,"d":"7,264"}},{"$f":"+AK180+AK181+AK182","v":{"v":7116.464043354283,"d":"7,116"}},{"$f":"+AL180+AL181+AL182","v":{"v":6964.092780076153,"d":"6,964"}},{"$f":"+AM180+AM181+AM182","v":{"v":6806.948711879972,"d":"6,807"}},{"$f":"+AN180+AN181+AN182","v":{"v":6645.318207060827,"d":"6,645"}},{"$f":"+AO180+AO181+AO182","v":{"v":6479.4704518160925,"d":"6,479"}},{"$f":"+AP180+AP181+AP182","v":{"v":6309.658481171304,"d":"6,310"}},{"$f":"+AQ180+AQ181+AQ182","v":{"v":6136.120148050466,"d":"6,136"}},{"$f":"+AR180+AR181+AR182","v":{"v":5959.079034202143,"d":"5,959"}},{"$f":"+AS180+AS181+AS182","v":{"v":5778.7453064699785,"d":"5,779"}},{"$f":"+AT180+AT181+AT182","v":{"v":5595.316521687009,"d":"5,595"}},{"$f":"+AU180+AU181+AU182","v":{"v":5408.9783832762805,"d":"5,409"}},{"$f":"+AV180+AV181+AV182","v":{"v":5219.905452455458,"d":"5,220"}}]
[null,"Depreciation",{"$nulls":6},{"$f":"-I91","v":{"v":-6403.727566612536,"d":"-6,404"}},{"v":-7999.620371932553,"d":"-8,000"},{"v":-9590.81850663298,"d":"-9,591"},{"v":-10436.875129487205,"d":"-10,437"},{"v":-10782.351296133173,"d":"-10,782"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-11091.027856537568,"d":"-11,091"},{"v":-8252.148588645541,"d":"-8,252"},{"v":-6618.138951493824,"d":"-6,618"},{"v":-5026.805961259344,"d":"-5,027"},{"v":-4159.3449706299225,"d":"-4,159"},{"v":-3799.4895109028157,"d":"-3,799"},{"v":-3489.7558730259466,"d":"-3,490"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"},{"v":-3480.889065154634,"d":"-3,481"}]
[null,"EBIT",{"$nulls":6},{"$f":"+I183+I184","v":{"v":14144.775853036648,"d":"14,145"}},{"$f":"+J183+J184","v":{"v":13877.135276332923,"d":"13,877"}},{"v":15665.846533852013,"d":"15,666"},{"$f":"+L183+L184","v":{"v":16255.659416692939,"d":"16,256"}},{"$f":"+M183+M184","v":{"v":16223.804389152596,"d":"16,224"}},{"$f":"+N183+N184","v":{"v":16225.978649031926,"d":"16,226"}},{"$f":"+O183+O184","v":{"v":15740.921122393565,"d":"15,741"}},{"$f":"+P183+P184","v":{"v":15312.28927343566,"d":"15,312"}},{"$f":"+Q183+Q184","v":{"v":14865.038229306889,"d":"14,865"}},{"$f":"+R183+R184","v":{"v":14400.285141717513,"d":"14,400"}},{"$f":"+S183+S184","v":{"v":13919.08013327516,"d":"13,919"}},{"$f":"+T183+T184","v":{"v":13422.410319231009,"d":"13,422"}},{"$f":"+U183+U184","v":{"v":12911.203587921163,"d":"12,911"}},{"$f":"+V183+V184","v":{"v":12386.332154381578,"d":"12,386"}},{"$f":"+W183+W184","v":{"v":11848.615900746025,"d":"11,849"}},{"$f":"+X183+X184","v":{"v":11298.825516220253,"d":"11,299"}},{"$f":"+Y183+Y184","v":{"v":10737.685448657701,"d":"10,738"}},{"$f":"+Z183+Z184","v":{"v":10165.876679040559,"d":"10,166"}},{"$f":"+AA183+AA184","v":{"v":9584.039329492118,"d":"9,584"}},{"$f":"+AB183+AB184","v":{"v":8992.775114808233,"d":"8,993"}},{"$f":"+AC183+AC184","v":{"v":8392.649646897045,"d":"8,393"}},{"$f":"+AD183+AD184","v":{"v":6834.089804999618,"d":"6,834"}},{"$f":"+AE183+AE184","v":{"v":5860.084536825982,"d":"5,860"}},{"$f":"+AF183+AF184","v":{"v":5001.869769088509,"d":"5,002"}},{"$f":"+AG183+AG184","v":{"v":4485.0234697730275,"d":"4,485"}},{"$f":"+AH183+AH184","v":{"v":4189.3527865320875,"d":"4,189"}},{"$f":"+AI183+AI184","v":{"v":3928.3193245590787,"d":"3,928"}},{"$f":"+AJ183+AJ184","v":{"v":3782.868789437303,"d":"3,783"}},{"$f":"+AK183+AK184","v":{"v":3635.5749781996487,"d":"3,636"}},{"$f":"+AL183+AL184","v":{"v":3483.203714921519,"d":"3,483"}},{"$f":"+AM183+AM184","v":{"v":3326.0596467253376,"d":"3,326"}},{"$f":"+AN183+AN184","v":{"v":3164.4291419061933,"d":"3,164"}},{"$f":"+AO183+AO184","v":{"v":2998.5813866614585,"d":"2,999"}},{"$f":"+AP183+AP184","v":{"v":2828.7694160166698,"d":"2,829"}},{"$f":"+AQ183+AQ184","v":{"v":2655.231082895832,"d":"2,655"}},{"$f":"+AR183+AR184","v":{"v":2478.189969047509,"d":"2,478"}},{"$f":"+AS183+AS184","v":{"v":2297.8562413153445,"d":"2,298"}},{"$f":"+AT183+AT184","v":{"v":2114.4274565323753,"d":"2,114"}},{"$f":"+AU183+AU184","v":{"v":1928.0893181216466,"d":"1,928"}},{"$f":"+AV183+AV184","v":{"v":1739.0163873008237,"d":"1,739"}}]
[null,"Interests on the liability",{"$nulls":6},{"$f":"-$F$79*$E$79*I105","v":{"v":-3239.102860494035,"d":"-3,239"}},{"v":-3640.481225811238,"d":"-3,640"},{"v":-4016.0897278029565,"d":"-4,016"},{"v":-4134.527712567898,"d":"-4,135"},{"v":-4083.5947758686207,"d":"-4,084"},{"v":-4015.896950649051,"d":"-4,016"},{"v":-3847.0027784496965,"d":"-3,847"},{"v":-3678.1086062503427,"d":"-3,678"},{"v":-3509.214434050989,"d":"-3,509"},{"v":-3340.3202618516348,"d":"-3,340"},{"v":-3171.4260896522806,"d":"-3,171"},{"v":-3002.531917452927,"d":"-3,003"},{"v":-2833.637745253573,"d":"-2,834"},{"v":-2664.743573054219,"d":"-2,665"},{"v":-2495.8494008548646,"d":"-2,496"},{"v":-2326.955228655511,"d":"-2,327"},{"v":-2158.061056456157,"d":"-2,158"},{"v":-1989.1668842568029,"d":"-1,989"},{"v":-1820.2727120574489,"d":"-1,820"},{"v":-1651.3785398580949,"d":"-1,651"},{"v":-1482.484367658741,"d":"-1,482"},{"v":-1335.2054222051165,"d":"-1,335"},{"v":-1221.9830528744953,"d":"-1,222"},{"v":-1133.3184423087928,"d":"-1,133"},{"v":-1063.375089113388,"d":"-1,063"},{"v":-1002.7765233709977,"d":"-1,003"},{"v":-947.276209017764,"d":"-947"},{"v":-894.2017184584571,"d":"-894"},{"v":-841.1947397742823,"d":"-841"},{"v":-788.1877610901075,"d":"-788"},{"v":-735.1807824059329,"d":"-735"},{"v":-682.173803721758,"d":"-682"},{"v":-629.1668250375832,"d":"-629"},{"v":-576.1598463534084,"d":"-576"},{"v":-523.1528676692337,"d":"-523"},{"v":-470.14588898505883,"d":"-470"},{"v":-417.13891030088405,"d":"-417"},{"v":-364.13193161670927,"d":"-364"},{"v":-311.1249529325345,"d":"-311"},{"v":-258.1179742483597,"d":"-258"}]
[null,"Tax",{"$nulls":6},{"$f":"-I171","v":{"v":-2913.8438675362695,"d":"-2,914"}},{"$f":"-J171","v":{"v":-1254.505244960269,"d":"-1,255"}},{"v":-1740.8702292272474,"d":"-1,741"},{"$f":"-L171","v":{"v":-1920.0234298400155,"d":"-1,920"}},{"v":-2064.7680264944256,"d":"-2,065"},{"v":-2301.670760075667,"d":"-2,302"},{"v":-2402.2195085121966,"d":"-2,402"},{"v":-2559.193934629184,"d":"-2,559"},{"v":-2697.5491655753085,"d":"-2,698"},{"v":-2818.402353060821,"d":"-2,818"},{"v":-2922.8036196933554,"d":"-2,923"},{"v":-3011.740080724094,"d":"-3,012"},{"v":-3086.1396244891403,"d":"-3,086"},{"v":-3146.874466024441,"d":"-3,147"},{"v":-3194.7644874637754,"d":"-3,195"},{"v":-3230.5803780129045,"d":"-3,231"},{"v":-3255.0465855252423,"d":"-3,255"},{"v":-3268.8440909829915,"d":"-3,269"},{"v":-3272.613016509433,"d":"-3,273"},{"v":-3266.95507690044,"d":"-3,267"},{"v":-3252.4358840641416,"d":"-3,252"},{"v":-2204.535904025377,"d":"-2,205"},{"v":-1623.106229760314,"d":"-1,623"},{"v":-1072.318009950502,"d":"-1,072"},{"v":-797.9860969968067,"d":"-798"},{"v":-712.428645593111,"d":"-712"},{"v":-643.8312631523186,"d":"-644"},{"v":-682.4057557339679,"d":"-682"},{"v":-718.9028884702384,"d":"-719"},{"v":-750.3225691660314,"d":"-750"},{"v":-776.9694449437743,"d":"-777"},{"v":-799.1298840985519,"d":"-799"},{"v":-817.0730728277408,"d":"-817"},{"v":-831.0520461568763,"d":"-831"},{"v":-841.3046570099627,"d":"-841"},{"v":-848.0544871355614,"d":"-848"},{"v":-851.5117033773231,"d":"-852"},{"v":-851.8738625682768,"d":"-852"},{"v":-849.3266681314717,"d":"-849"},{"v":-844.0446812845735,"d":"-844"}]
[null,"Net income",{"$nulls":6},{"$f":"+I185+I186+I187","v":{"v":7991.829125006344,"d":"7,992"}},{"$f":"+J185+J186+J187","v":{"v":8982.148805561417,"d":"8,982"}},{"v":9908.88657682181,"d":"9,909"},{"$f":"+L185+L186+L187","v":{"v":10201.108274285025,"d":"10,201"}},{"$f":"+M185+M186+M187","v":{"v":10075.441586789551,"d":"10,075"}},{"$f":"+N185+N186+N187","v":{"v":9908.410938307206,"d":"9,908"}},{"$f":"+O185+O186+O187","v":{"v":9491.698835431673,"d":"9,492"}},{"$f":"+P185+P186+P187","v":{"v":9074.986732556132,"d":"9,075"}},{"$f":"+Q185+Q186+Q187","v":{"v":8658.27462968059,"d":"8,658"}},{"$f":"+R185+R186+R187","v":{"v":8241.562526805057,"d":"8,242"}},{"$f":"+S185+S186+S187","v":{"v":7824.8504239295235,"d":"7,825"}},{"$f":"+T185+T186+T187","v":{"v":7408.138321053988,"d":"7,408"}},{"$f":"+U185+U186+U187","v":{"v":6991.426218178451,"d":"6,991"}},{"$f":"+V185+V186+V187","v":{"v":6574.714115302919,"d":"6,575"}},{"$f":"+W185+W186+W187","v":{"v":6158.002012427385,"d":"6,158"}},{"$f":"+X185+X186+X187","v":{"v":5741.289909551839,"d":"5,741"}},{"$f":"+Y185+Y186+Y187","v":{"v":5324.577806676301,"d":"5,325"}},{"$f":"+Z185+Z186+Z187","v":{"v":4907.865703800764,"d":"4,908"}},{"$f":"+AA185+AA186+AA187","v":{"v":4491.153600925236,"d":"4,491"}},{"$f":"+AB185+AB186+AB187","v":{"v":4074.4414980496986,"d":"4,074"}},{"$f":"+AC185+AC186+AC187","v":{"v":3657.729395174163,"d":"3,658"}},{"$f":"+AD185+AD186+AD187","v":{"v":3294.348478769124,"d":"3,294"}},{"$f":"+AE185+AE186+AE187","v":{"v":3014.9952541911725,"d":"3,015"}},{"$f":"+AF185+AF186+AF187","v":{"v":2796.2333168292143,"d":"2,796"}},{"$f":"+AG185+AG186+AG187","v":{"v":2623.662283662833,"d":"2,624"}},{"$f":"+AH185+AH186+AH187","v":{"v":2474.1476175679786,"d":"2,474"}},{"$f":"+AI185+AI186+AI187","v":{"v":2337.2118523889962,"d":"2,337"}},{"$f":"+AJ185+AJ186+AJ187","v":{"v":2206.261315244878,"d":"2,206"}},{"$f":"+AK185+AK186+AK187","v":{"v":2075.477349955128,"d":"2,075"}},{"$f":"+AL185+AL186+AL187","v":{"v":1944.69338466538,"d":"1,945"}},{"$f":"+AM185+AM186+AM187","v":{"v":1813.9094193756305,"d":"1,814"}},{"$f":"+AN185+AN186+AN187","v":{"v":1683.1254540858836,"d":"1,683"}},{"$f":"+AO185+AO186+AO187","v":{"v":1552.3414887961344,"d":"1,552"}},{"$f":"+AP185+AP186+AP187","v":{"v":1421.5575235063852,"d":"1,422"}},{"$f":"+AQ185+AQ186+AQ187","v":{"v":1290.7735582166356,"d":"1,291"}},{"$f":"+AR185+AR186+AR187","v":{"v":1159.9895929268887,"d":"1,160"}},{"$f":"+AS185+AS186+AS187","v":{"v":1029.2056276371372,"d":"1,029"}},{"$f":"+AT185+AT186+AT187","v":{"v":898.4216623473894,"d":"898"}},{"$f":"+AU185+AU186+AU187","v":{"v":767.6376970576403,"d":"768"}},{"$f":"+AV185+AV186+AV187","v":{"v":636.8537317678906,"d":"637"}}]
[]
[null,"ROE -Proof",{"$nulls":6},{"$f":"IFERROR(I188/(I105*$E$80),\"-\")","v":{"v":0.08167826170253521,"d":"8.17%"}},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253531,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253514,"d":"8.17%"},{"v":0.08167826170253514,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253528,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253514,"d":"8.17%"},{"v":0.0816782617025353,"d":"8.17%"},{"v":0.0816782617025351,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253509,"d":"8.17%"}]
[]
["3.2","Balance sheet",{"$nulls":5},{"$f":"I192-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I192+1","v":2019},{"$f":"J192+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Assets"]
[null,"Cash",{"$nulls":5},0,{"$f":"H195+I227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investments",{"$nulls":5},{"$f":"$H143","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"H196+I132","v":{"v":249468.49873309088,"d":"249,468"}},{"v":282929.367108,"d":"282,929"},{"v":300720.8593663636,"d":"300,721"},{"v":307985.7827512727,"d":"307,986"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"},{"v":314476.85732763633,"d":"314,477"}]
[null,"Cumulative depreciation",{"$nulls":5},0,{"$f":"+H197+I184","v":{"v":-6403.727566612536,"d":"-6,404"}},{"$f":"+I197+J184","v":{"v":-14403.347938545088,"d":"-14,403"}},{"v":-23994.166445178067,"d":"-23,994"},{"v":-34431.04157466527,"d":"-34,431"},{"v":-45213.392870798445,"d":"-45,213"},{"v":-56304.420727336015,"d":"-56,304"},{"v":-67395.44858387359,"d":"-67,395"},{"v":-78486.47644041115,"d":"-78,486"},{"v":-89577.50429694871,"d":"-89,578"},{"v":-100668.53215348627,"d":"-100,669"},{"v":-111759.56001002384,"d":"-111,760"},{"v":-122850.5878665614,"d":"-122,851"},{"v":-133941.61572309898,"d":"-133,942"},{"v":-145032.64357963655,"d":"-145,033"},{"v":-156123.67143617413,"d":"-156,124"},{"v":-167214.6992927117,"d":"-167,215"},{"v":-178305.7271492493,"d":"-178,306"},{"v":-189396.75500578686,"d":"-189,397"},{"v":-200487.78286232444,"d":"-200,488"},{"v":-211578.81071886202,"d":"-211,579"},{"v":-222669.8385753996,"d":"-222,670"},{"v":-230921.98716404513,"d":"-230,922"},{"v":-237540.12611553897,"d":"-237,540"},{"v":-242566.93207679832,"d":"-242,567"},{"v":-246726.27704742824,"d":"-246,726"},{"v":-250525.76655833106,"d":"-250,526"},{"v":-254015.522431357,"d":"-254,016"},{"v":-257496.41149651163,"d":"-257,496"},{"v":-260977.30056166626,"d":"-260,977"},{"v":-264458.1896268209,"d":"-264,458"},{"v":-267939.07869197556,"d":"-267,939"},{"v":-271419.9677571302,"d":"-271,420"},{"v":-274900.85682228487,"d":"-274,901"},{"v":-278381.7458874395,"d":"-278,382"},{"v":-281862.6349525942,"d":"-281,863"},{"v":-285343.52401774883,"d":"-285,344"},{"v":-288824.4130829035,"d":"-288,824"},{"v":-292305.30214805814,"d":"-292,305"},{"v":-295786.1912132128,"d":"-295,786"},{"v":-299267.08027836744,"d":"-299,267"}]
[null,"Net investments",{"$nulls":5},{"$f":"+H196+H197","v":{"v":215908.90741963635,"d":"215,909"}},{"$f":"+I196+I197","v":{"v":243064.77116647834,"d":"243,065"}},{"v":268526.01916945487,"d":"268,526"},{"v":276726.6929211855,"d":"276,727"},{"v":273554.74117660744,"d":"273,555"},{"v":269263.46445683786,"d":"269,263"},{"v":258172.4366003003,"d":"258,172"},{"v":247081.40874376276,"d":"247,081"},{"v":235990.38088722518,"d":"235,990"},{"v":224899.3530306876,"d":"224,899"},{"v":213808.32517415006,"d":"213,808"},{"v":202717.2973176125,"d":"202,717"},{"v":191626.26946107493,"d":"191,626"},{"v":180535.24160453735,"d":"180,535"},{"v":169444.21374799978,"d":"169,444"},{"v":158353.1858914622,"d":"158,353"},{"v":147262.15803492462,"d":"147,262"},{"v":136171.13017838704,"d":"136,171"},{"v":125080.10232184947,"d":"125,080"},{"v":113989.07446531189,"d":"113,989"},{"v":102898.04660877431,"d":"102,898"},{"v":91807.01875223673,"d":"91,807"},{"v":83554.8701635912,"d":"83,555"},{"v":76936.73121209737,"d":"76,937"},{"v":71909.92525083802,"d":"71,910"},{"v":67750.58028020809,"d":"67,751"},{"v":63951.09076930527,"d":"63,951"},{"v":60461.334896279324,"d":"60,461"},{"v":56980.4458311247,"d":"56,980"},{"v":53499.556765970076,"d":"53,500"},{"v":50018.66770081542,"d":"50,019"},{"v":46537.77863566077,"d":"46,538"},{"v":43056.889570506115,"d":"43,057"},{"v":39576.00050535146,"d":"39,576"},{"v":36095.11144019681,"d":"36,095"},{"v":32614.222375042154,"d":"32,614"},{"v":29133.3333098875,"d":"29,133"},{"v":25652.444244732847,"d":"25,652"},{"v":22171.555179578194,"d":"22,172"},{"v":18690.66611442354,"d":"18,691"},{"v":15209.777049268887,"d":"15,210"}]
[]
[null,"Total - Assets",{"$nulls":5},{"$f":"+H195+H198","v":{"v":215908.90741963635,"d":"215,909"}},{"v":243064.77116647834,"d":"243,065"},{"v":268526.01916945487,"d":"268,526"},{"v":276726.6929211855,"d":"276,727"},{"v":273554.74117660744,"d":"273,555"},{"v":269263.46445683786,"d":"269,263"},{"v":258172.4366003003,"d":"258,172"},{"v":247081.40874376276,"d":"247,081"},{"v":235990.38088722518,"d":"235,990"},{"v":224899.3530306876,"d":"224,899"},{"v":213808.32517415006,"d":"213,808"},{"v":202717.2973176125,"d":"202,717"},{"v":191626.26946107493,"d":"191,626"},{"v":180535.24160453735,"d":"180,535"},{"v":169444.21374799978,"d":"169,444"},{"v":158353.1858914622,"d":"158,353"},{"v":147262.15803492462,"d":"147,262"},{"v":136171.13017838704,"d":"136,171"},{"v":125080.10232184947,"d":"125,080"},{"v":113989.07446531189,"d":"113,989"},{"v":102898.04660877431,"d":"102,898"},{"v":91807.01875223673,"d":"91,807"},{"v":83554.8701635912,"d":"83,555"},{"v":76936.73121209737,"d":"76,937"},{"v":71909.92525083802,"d":"71,910"},{"v":67750.58028020809,"d":"67,751"},{"v":63951.09076930527,"d":"63,951"},{"v":60461.334896279324,"d":"60,461"},{"v":56980.4458311247,"d":"56,980"},{"v":53499.556765970076,"d":"53,500"},{"v":50018.66770081542,"d":"50,019"},{"v":46537.77863566077,"d":"46,538"},{"v":43056.889570506115,"d":"43,057"},{"v":39576.00050535146,"d":"39,576"},{"v":36095.11144019681,"d":"36,095"},{"v":32614.222375042154,"d":"32,614"},{"v":29133.3333098875,"d":"29,133"},{"v":25652.444244732847,"d":"25,652"},{"v":22171.555179578194,"d":"22,172"},{"v":18690.66611442354,"d":"18,691"},{"v":15209.777049268887,"d":"15,210"}]
[]
[null,"Liability and equity"]
[null,"Liability",{"$nulls":5},{"$f":"$E$79*(H196+H197)","v":{"v":116590.81000660364,"d":"116,591"}},{"v":131254.97642989832,"d":"131,255"},{"v":145004.05035150563,"d":"145,004"},{"v":149432.4141774402,"d":"149,432"},{"v":147719.56023536803,"d":"147,720"},{"v":145402.27080669245,"d":"145,402"},{"v":139413.11576416218,"d":"139,413"},{"v":133423.9607216319,"d":"133,424"},{"v":127434.80567910161,"d":"127,435"},{"v":121445.65063657131,"d":"121,446"},{"v":115456.49559404104,"d":"115,456"},{"v":109467.34055151076,"d":"109,467"},{"v":103478.18550898047,"d":"103,478"},{"v":97489.03046645017,"d":"97,489"},{"v":91499.87542391989,"d":"91,500"},{"v":85510.72038138959,"d":"85,511"},{"v":79521.5653388593,"d":"79,522"},{"v":73532.410296329,"d":"73,532"},{"v":67543.25525379872,"d":"67,543"},{"v":61554.10021126842,"d":"61,554"},{"v":55564.94516873813,"d":"55,565"},{"v":49575.79012620784,"d":"49,576"},{"v":45119.62988833925,"d":"45,120"},{"v":41545.83485453258,"d":"41,546"},{"v":38831.35963545253,"d":"38,831"},{"v":36585.31335131237,"d":"36,585"},{"v":34533.58901542485,"d":"34,534"},{"v":32649.120843990837,"d":"32,649"},{"v":30769.44074880734,"d":"30,769"},{"v":28889.76065362384,"d":"28,890"},{"v":27010.080558440328,"d":"27,010"},{"v":25130.400463256818,"d":"25,130"},{"v":23250.720368073304,"d":"23,251"},{"v":21371.04027288979,"d":"21,371"},{"v":19491.360177706276,"d":"19,491"},{"v":17611.680082522766,"d":"17,612"},{"v":15731.999987339252,"d":"15,732"},{"v":13852.319892155738,"d":"13,852"},{"v":11972.639796972226,"d":"11,973"},{"v":10092.959701788712,"d":"10,093"},{"v":8213.2796066052,"d":"8,213"}]
[null,"Equity",{"$nulls":5},{"$f":"$E$80*(H196+H197)","v":{"v":99318.09741303272,"d":"99,318"}},{"$f":"H204+I188+I224","v":{"v":111809.79473658005,"d":"111,810"}},{"$f":"I204+J188+J224","v":{"v":123521.96881794928,"d":"123,522"}},{"v":127294.27874374534,"d":"127,294"},{"v":125835.18094123942,"d":"125,835"},{"v":123861.19365014542,"d":"123,861"},{"v":118759.32083613814,"d":"118,759"},{"v":113657.44802213088,"d":"113,657"},{"v":108555.57520812358,"d":"108,556"},{"v":103453.7023941163,"d":"103,454"},{"v":98351.82958010903,"d":"98,352"},{"v":93249.95676610176,"d":"93,250"},{"v":88148.08395209447,"d":"88,148"},{"v":83046.21113808718,"d":"83,046"},{"v":77944.3383240799,"d":"77,944"},{"v":72842.46551007261,"d":"72,842"},{"v":67740.59269606533,"d":"67,741"},{"v":62638.719882058045,"d":"62,639"},{"v":57536.84706805076,"d":"57,537"},{"v":52434.974254043475,"d":"52,435"},{"v":47333.10144003618,"d":"47,333"},{"v":42231.2286260289,"d":"42,231"},{"v":38435.240275251956,"d":"38,435"},{"v":35390.89635756479,"d":"35,391"},{"v":33078.56561538549,"d":"33,079"},{"v":31165.266928895722,"d":"31,165"},{"v":29417.501753880428,"d":"29,418"},{"v":27812.21405228849,"d":"27,812"},{"v":26211.005082317362,"d":"26,211"},{"v":24609.796112346237,"d":"24,610"},{"v":23008.587142375094,"d":"23,009"},{"v":21407.378172403955,"d":"21,407"},{"v":19806.169202432815,"d":"19,806"},{"v":18204.96023246167,"d":"18,205"},{"v":16603.751262490532,"d":"16,604"},{"v":15002.542292519393,"d":"15,003"},{"v":13401.333322548251,"d":"13,401"},{"v":11800.12435257711,"d":"11,800"},{"v":10198.91538260597,"d":"10,199"},{"v":8597.706412634829,"d":"8,598"},{"v":6996.497442663688,"d":"6,996"}]
[]
[null,"Total - Liability and equity",{"$nulls":5},{"$f":"+H203+H204","v":{"v":215908.90741963638,"d":"215,909"}},{"$f":"+I203+I204","v":{"v":243064.77116647837,"d":"243,065"}},{"$f":"+J203+J204","v":{"v":268526.0191694549,"d":"268,526"}},{"v":276726.6929211855,"d":"276,727"},{"v":273554.74117660744,"d":"273,555"},{"v":269263.46445683786,"d":"269,263"},{"v":258172.4366003003,"d":"258,172"},{"v":247081.4087437628,"d":"247,081"},{"v":235990.3808872252,"d":"235,990"},{"v":224899.3530306876,"d":"224,899"},{"v":213808.32517415006,"d":"213,808"},{"v":202717.2973176125,"d":"202,717"},{"v":191626.26946107496,"d":"191,626"},{"v":180535.24160453735,"d":"180,535"},{"v":169444.2137479998,"d":"169,444"},{"v":158353.1858914622,"d":"158,353"},{"v":147262.15803492465,"d":"147,262"},{"v":136171.13017838704,"d":"136,171"},{"v":125080.10232184948,"d":"125,080"},{"v":113989.07446531189,"d":"113,989"},{"v":102898.04660877431,"d":"102,898"},{"v":91807.01875223673,"d":"91,807"},{"v":83554.8701635912,"d":"83,555"},{"v":76936.73121209737,"d":"76,937"},{"v":71909.92525083802,"d":"71,910"},{"v":67750.58028020809,"d":"67,751"},{"v":63951.09076930527,"d":"63,951"},{"v":60461.334896279324,"d":"60,461"},{"v":56980.4458311247,"d":"56,980"},{"v":53499.556765970076,"d":"53,500"},{"v":50018.66770081542,"d":"50,019"},{"v":46537.77863566077,"d":"46,538"},{"v":43056.889570506115,"d":"43,057"},{"v":39576.00050535146,"d":"39,576"},{"v":36095.11144019681,"d":"36,095"},{"v":32614.222375042158,"d":"32,614"},{"v":29133.3333098875,"d":"29,133"},{"v":25652.444244732847,"d":"25,652"},{"v":22171.555179578194,"d":"22,172"},{"v":18690.66611442354,"d":"18,691"},{"v":15209.777049268887,"d":"15,210"}]
[{"$nulls":4},"Contrôle",{"$f":"IF(SUM(H207:AV207)=0,\"ok\",SUM(H207:AV207))","v":"ok"},null,{"$f":"+H200-H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial structure liability - proof",{"$nulls":5},{"$f":"IFERROR(H203/(H$203+H$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"$f":"IFERROR(I203/(I$203+I$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"v":0.5399999999999999,"d":"54.00%"},{"$f":"IFERROR(K203/(K$203+K$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"}]
[null,"Financial structure equity - proof",{"$nulls":5},{"$f":"IFERROR(H204/(H$203+H$204),\"-\")","v":{"v":0.45999999999999996,"d":"46.00%"}},{"$f":"IFERROR(I204/(I$203+I$204),\"-\")","v":{"v":0.46,"d":"46.00%"}},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"}]
[]
["3.3","Cash flow statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I211+1","v":2019},{"$f":"J211+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Operations"]
[null,"Net income",{"$nulls":6},{"$f":"+I188","v":{"v":7991.829125006344,"d":"7,992"}},{"$f":"+J188","v":{"v":8982.148805561417,"d":"8,982"}},{"v":9908.88657682181,"d":"9,909"},{"v":10201.108274285025,"d":"10,201"},{"v":10075.441586789551,"d":"10,075"},{"v":9908.410938307206,"d":"9,908"},{"v":9491.698835431673,"d":"9,492"},{"v":9074.986732556132,"d":"9,075"},{"v":8658.27462968059,"d":"8,658"},{"v":8241.562526805057,"d":"8,242"},{"v":7824.8504239295235,"d":"7,825"},{"v":7408.138321053988,"d":"7,408"},{"v":6991.426218178451,"d":"6,991"},{"v":6574.714115302919,"d":"6,575"},{"v":6158.002012427385,"d":"6,158"},{"v":5741.289909551839,"d":"5,741"},{"v":5324.577806676301,"d":"5,325"},{"v":4907.865703800764,"d":"4,908"},{"v":4491.153600925236,"d":"4,491"},{"v":4074.4414980496986,"d":"4,074"},{"v":3657.729395174163,"d":"3,658"},{"v":3294.348478769124,"d":"3,294"},{"v":3014.9952541911725,"d":"3,015"},{"v":2796.2333168292143,"d":"2,796"},{"v":2623.662283662833,"d":"2,624"},{"v":2474.1476175679786,"d":"2,474"},{"v":2337.2118523889962,"d":"2,337"},{"v":2206.261315244878,"d":"2,206"},{"v":2075.477349955128,"d":"2,075"},{"v":1944.69338466538,"d":"1,945"},{"v":1813.9094193756305,"d":"1,814"},{"v":1683.1254540858836,"d":"1,683"},{"v":1552.3414887961344,"d":"1,552"},{"v":1421.5575235063852,"d":"1,422"},{"v":1290.7735582166356,"d":"1,291"},{"v":1159.9895929268887,"d":"1,160"},{"v":1029.2056276371372,"d":"1,029"},{"v":898.4216623473894,"d":"898"},{"v":767.6376970576403,"d":"768"},{"v":636.8537317678906,"d":"637"}]
[null,"Plus: Depreciation",{"$nulls":6},{"$f":"-I184","v":{"v":6403.727566612536,"d":"6,404"}},{"$f":"-J184","v":{"v":7999.620371932553,"d":"8,000"}},{"v":9590.81850663298,"d":"9,591"},{"v":10436.875129487205,"d":"10,437"},{"v":10782.351296133173,"d":"10,782"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":11091.027856537568,"d":"11,091"},{"v":8252.148588645541,"d":"8,252"},{"v":6618.138951493824,"d":"6,618"},{"v":5026.805961259344,"d":"5,027"},{"v":4159.3449706299225,"d":"4,159"},{"v":3799.4895109028157,"d":"3,799"},{"v":3489.7558730259466,"d":"3,490"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"},{"v":3480.889065154634,"d":"3,481"}]
[null,"Total - Operation",{"$nulls":6},{"$f":"SUM(I214:I215)","v":{"v":14395.55669161888,"d":"14,396"}},{"$f":"SUM(J214:J215)","v":{"v":16981.76917749397,"d":"16,982"}},{"v":19499.70508345479,"d":"19,500"},{"v":20637.983403772232,"d":"20,638"},{"v":20857.792882922724,"d":"20,858"},{"v":20999.438794844777,"d":"20,999"},{"v":20582.72669196924,"d":"20,583"},{"v":20166.0145890937,"d":"20,166"},{"v":19749.30248621816,"d":"19,749"},{"v":19332.590383342627,"d":"19,333"},{"v":18915.878280467092,"d":"18,916"},{"v":18499.166177591556,"d":"18,499"},{"v":18082.45407471602,"d":"18,082"},{"v":17665.741971840485,"d":"17,666"},{"v":17249.029868964953,"d":"17,249"},{"v":16832.317766089407,"d":"16,832"},{"v":16415.60566321387,"d":"16,416"},{"v":15998.893560338332,"d":"15,999"},{"v":15582.181457462804,"d":"15,582"},{"v":15165.469354587267,"d":"15,165"},{"v":14748.757251711731,"d":"14,749"},{"v":11546.497067414664,"d":"11,546"},{"v":9633.134205684997,"d":"9,633"},{"v":7823.039278088559,"d":"7,823"},{"v":6783.0072542927555,"d":"6,783"},{"v":6273.637128470795,"d":"6,274"},{"v":5826.967725414943,"d":"5,827"},{"v":5687.150380399512,"d":"5,687"},{"v":5556.366415109762,"d":"5,556"},{"v":5425.5824498200145,"d":"5,426"},{"v":5294.798484530264,"d":"5,295"},{"v":5164.014519240518,"d":"5,164"},{"v":5033.230553950769,"d":"5,033"},{"v":4902.44658866102,"d":"4,902"},{"v":4771.66262337127,"d":"4,772"},{"v":4640.878658081523,"d":"4,641"},{"v":4510.094692791771,"d":"4,510"},{"v":4379.310727502023,"d":"4,379"},{"v":4248.526762212274,"d":"4,249"},{"v":4117.742796922525,"d":"4,118"}]
[]
[null,"Investing activities",{"$nulls":6},{"$f":"-I132","v":{"v":-33559.59131345454,"d":"-33,560"}},{"$f":"-J132","v":{"v":-33460.8683749091,"d":"-33,461"}},{"v":-17791.492258363636,"d":"-17,791"},{"v":-7264.923384909092,"d":"-7,265"},{"v":-6491.074576363637,"d":"-6,491"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing activities"]
[null,"Liability variation",{"$nulls":6},{"$f":"I203-H203","v":{"v":14664.166423294679,"d":"14,664"}},{"v":13749.073921607313,"d":"13,749"},{"v":4428.363825934561,"d":"4,428"},{"v":-1712.8539420721645,"d":"-1,713"},{"v":-2317.2894286755763,"d":"-2,317"},{"v":-5989.15504253027,"d":"-5,989"},{"v":-5989.15504253027,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.15504253027,"d":"-5,989"},{"v":-5989.155042530285,"d":"-5,989"},{"v":-5989.155042530285,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.155042530285,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.155042530285,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.155042530285,"d":"-5,989"},{"v":-5989.155042530299,"d":"-5,989"},{"v":-5989.155042530292,"d":"-5,989"},{"v":-5989.155042530292,"d":"-5,989"},{"v":-4456.160237868586,"d":"-4,456"},{"v":-3573.795033806673,"d":"-3,574"},{"v":-2714.47521908005,"d":"-2,714"},{"v":-2246.0462841401604,"d":"-2,246"},{"v":-2051.7243358875203,"d":"-2,052"},{"v":-1884.4681714340113,"d":"-1,884"},{"v":-1879.6800951834957,"d":"-1,880"},{"v":-1879.6800951834994,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.6800951835103,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.6800951835103,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.680095183512,"d":"-1,880"},{"v":-1879.680095183514,"d":"-1,880"},{"v":-1879.680095183512,"d":"-1,880"}]
[null,"Distributable to shareholders",{"$nulls":6},{"$f":"I216+I218+I221","v":{"v":-4499.868198540982,"d":"-4,500"}},{"$f":"J216+J218+J221","v":{"v":-2730.025275807817,"d":"-2,730"}},{"$f":"K216+K218+K221","v":{"v":6136.576651025716,"d":"6,137"}},{"$f":"L216+L218+L221","v":{"v":11660.206076790975,"d":"11,660"}},{"v":12049.42887788351,"d":"12,049"},{"v":15010.283752314506,"d":"15,010"},{"v":14593.57164943897,"d":"14,594"},{"v":14176.859546563399,"d":"14,177"},{"v":13760.14744368786,"d":"13,760"},{"v":13343.435340812357,"d":"13,343"},{"v":12926.723237936807,"d":"12,927"},{"v":12510.011135061271,"d":"12,510"},{"v":12093.299032185721,"d":"12,093"},{"v":11676.5869293102,"d":"11,677"},{"v":11259.874826434654,"d":"11,260"},{"v":10843.162723559122,"d":"10,843"},{"v":10426.450620683572,"d":"10,426"},{"v":10009.738517808048,"d":"10,010"},{"v":9593.026414932505,"d":"9,593"},{"v":9176.314312056975,"d":"9,176"},{"v":8759.60220918144,"d":"8,760"},{"v":7090.336829546079,"d":"7,090"},{"v":6059.339171878324,"d":"6,059"},{"v":5108.564059008509,"d":"5,109"},{"v":4536.960970152595,"d":"4,537"},{"v":4221.9127925832745,"d":"4,222"},{"v":3942.4995539809315,"d":"3,942"},{"v":3807.4702852160162,"d":"3,807"},{"v":3676.6863199262625,"d":"3,677"},{"v":3545.9023546365006,"d":"3,546"},{"v":3415.118389346754,"d":"3,415"},{"v":3284.334424057004,"d":"3,284"},{"v":3153.550458767255,"d":"3,154"},{"v":3022.7664934775057,"d":"3,023"},{"v":2891.9825281877593,"d":"2,892"},{"v":2761.198562898009,"d":"2,761"},{"v":2630.4145976082573,"d":"2,630"},{"v":2499.630632318511,"d":"2,500"},{"v":2368.84666702876,"d":"2,369"},{"v":2238.0627017390125,"d":"2,238"}]
[]
[null,"Distribution to shareholder (equity issue, dividends, equity reimbursement)",{"$nulls":6},{"$f":"-I222","v":{"v":4499.868198540982,"d":"4,500"}},{"$f":"-J222","v":{"v":2730.025275807817,"d":"2,730"}},{"$f":"-K222","v":{"v":-6136.576651025716,"d":"-6,137"}},{"$f":"-L222","v":{"v":-11660.206076790975,"d":"-11,660"}},{"$f":"-M222","v":{"v":-12049.42887788351,"d":"-12,049"}},{"v":-15010.283752314506,"d":"-15,010"},{"v":-14593.57164943897,"d":"-14,594"},{"v":-14176.859546563399,"d":"-14,177"},{"v":-13760.14744368786,"d":"-13,760"},{"v":-13343.435340812357,"d":"-13,343"},{"v":-12926.723237936807,"d":"-12,927"},{"v":-12510.011135061271,"d":"-12,510"},{"v":-12093.299032185721,"d":"-12,093"},{"v":-11676.5869293102,"d":"-11,677"},{"v":-11259.874826434654,"d":"-11,260"},{"v":-10843.162723559122,"d":"-10,843"},{"v":-10426.450620683572,"d":"-10,426"},{"v":-10009.738517808048,"d":"-10,010"},{"v":-9593.026414932505,"d":"-9,593"},{"v":-9176.314312056975,"d":"-9,176"},{"v":-8759.60220918144,"d":"-8,760"},{"v":-7090.336829546079,"d":"-7,090"},{"v":-6059.339171878324,"d":"-6,059"},{"v":-5108.564059008509,"d":"-5,109"},{"v":-4536.960970152595,"d":"-4,537"},{"v":-4221.9127925832745,"d":"-4,222"},{"v":-3942.4995539809315,"d":"-3,942"},{"v":-3807.4702852160162,"d":"-3,807"},{"v":-3676.6863199262625,"d":"-3,677"},{"v":-3545.9023546365006,"d":"-3,546"},{"v":-3415.118389346754,"d":"-3,415"},{"v":-3284.334424057004,"d":"-3,284"},{"v":-3153.550458767255,"d":"-3,154"},{"v":-3022.7664934775057,"d":"-3,023"},{"v":-2891.9825281877593,"d":"-2,892"},{"v":-2761.198562898009,"d":"-2,761"},{"v":-2630.4145976082573,"d":"-2,630"},{"v":-2499.630632318511,"d":"-2,500"},{"v":-2368.84666702876,"d":"-2,369"},{"v":-2238.0627017390125,"d":"-2,238"}]
[{"$nulls":8},{"$f":"I221+I224","v":{"v":19164.03462183566,"d":"19,164"}},{"v":16479.09919741513,"d":"16,479"},{"v":-1708.2128250911555,"d":"-1,708"},{"v":-13373.06001886314,"d":"-13,373"},{"v":-14366.718306559087,"d":"-14,367"},{"v":-20999.438794844777,"d":"-20,999"},{"v":-20582.72669196924,"d":"-20,583"},{"v":-20166.0145890937,"d":"-20,166"},{"v":-19749.30248621816,"d":"-19,749"},{"v":-19332.590383342627,"d":"-19,333"},{"v":-18915.878280467092,"d":"-18,916"},{"v":-18499.166177591556,"d":"-18,499"},{"v":-18082.45407471602,"d":"-18,082"},{"v":-17665.741971840485,"d":"-17,666"},{"v":-17249.029868964953,"d":"-17,249"},{"v":-16832.317766089407,"d":"-16,832"},{"v":-16415.60566321387,"d":"-16,416"},{"v":-15998.893560338332,"d":"-15,999"},{"v":-15582.181457462804,"d":"-15,582"},{"v":-15165.469354587267,"d":"-15,165"},{"v":-14748.757251711731,"d":"-14,749"},{"v":-11546.497067414664,"d":"-11,546"},{"v":-9633.134205684997,"d":"-9,633"},{"v":-7823.039278088559,"d":"-7,823"},{"v":-6783.0072542927555,"d":"-6,783"},{"v":-6273.637128470795,"d":"-6,274"},{"v":-5826.967725414943,"d":"-5,827"},{"v":-5687.150380399512,"d":"-5,687"},{"v":-5556.366415109762,"d":"-5,556"},{"v":-5425.5824498200145,"d":"-5,426"},{"v":-5294.798484530264,"d":"-5,295"},{"v":-5164.014519240518,"d":"-5,164"},{"v":-5033.230553950769,"d":"-5,033"},{"v":-4902.44658866102,"d":"-4,902"},{"v":-4771.66262337127,"d":"-4,772"},{"v":-4640.878658081523,"d":"-4,641"},{"v":-4510.094692791771,"d":"-4,510"},{"v":-4379.310727502023,"d":"-4,379"},{"v":-4248.526762212274,"d":"-4,249"},{"v":-4117.742796922525,"d":"-4,118"}]
[]
[null,"Variation d'encaisse",{"$nulls":6},{"$f":"I216+I218+I225","v":0},{"$f":"J216+J218+J225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3.4","IRR, NPV and Break point (impact on rates)",{"$nulls":5},{"$f":"I229-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I229+1","v":2019},{"$f":"J229+1","v":2020},{"$f":"K229+1","v":2021},{"$f":"L229+1","v":2022},{"$f":"M229+1","v":2023},{"$f":"N229+1","v":2024},{"$f":"O229+1","v":2025},{"$f":"P229+1","v":2026},{"$f":"Q229+1","v":2027},{"$f":"R229+1","v":2028},{"$f":"S229+1","v":2029},{"$f":"T229+1","v":2030},{"$f":"U229+1","v":2031},{"$f":"V229+1","v":2032},{"$f":"W229+1","v":2033},{"$f":"X229+1","v":2034},{"$f":"Y229+1","v":2035},{"$f":"Z229+1","v":2036},{"$f":"AA229+1","v":2037},{"$f":"AB229+1","v":2038},{"$f":"AC229+1","v":2039},{"$f":"AD229+1","v":2040},{"$f":"AE229+1","v":2041},{"$f":"AF229+1","v":2042},{"$f":"AG229+1","v":2043},{"$f":"AH229+1","v":2044},{"$f":"AI229+1","v":2045},{"$f":"AJ229+1","v":2046},{"$f":"AK229+1","v":2047},{"$f":"AL229+1","v":2048},{"$f":"AM229+1","v":2049},{"$f":"AN229+1","v":2050},{"$f":"AO229+1","v":2051},{"$f":"AP229+1","v":2052},{"$f":"AQ229+1","v":2053},{"$f":"AR229+1","v":2054},{"$f":"AS229+1","v":2055},{"$f":"AT229+1","v":2056},{"$f":"AU229+1","v":2057}]
[]
[null,"Investment",{"$nulls":6},{"$f":"I218","v":{"v":-33559.59131345454,"d":"-33,560"}},{"$f":"J218","v":{"v":-33460.8683749091,"d":"-33,461"}},{"v":-17791.492258363636,"d":"-17,791"},{"v":-7264.923384909092,"d":"-7,265"},{"v":-6491.074576363637,"d":"-6,491"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income",{"$nulls":6},{"$f":"I27","v":{"v":4342.82240909091,"d":"4,343"}},{"v":12833.560500000005,"d":"12,834"},{"v":21443.12649090909,"d":"21,443"},{"v":28355.74702727273,"d":"28,356"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"},{"v":32319.105918181816,"d":"32,319"}]
[null,"OPEX, tax on utilities and royalties",{"$nulls":6},{"$f":"I182","v":{"v":-5509.809165565812,"d":"-5,510"}},{"v":-8585.028825072732,"d":"-8,585"},{"v":-11477.989863437784,"d":"-11,478"},{"v":-13176.700021507295,"d":"-13,177"},{"v":-14076.454920225297,"d":"-14,076"},{"v":-14007.455621022687,"d":"-14,007"},{"v":-13841.090203174625,"d":"-13,841"},{"v":-13674.72478532656,"d":"-13,675"},{"v":-13508.359367478497,"d":"-13,508"},{"v":-13341.993949630434,"d":"-13,342"},{"v":-13175.62853178237,"d":"-13,176"},{"v":-13009.263113934307,"d":"-13,009"},{"v":-12842.897696086242,"d":"-12,843"},{"v":-12676.532278238179,"d":"-12,677"},{"v":-12510.166860390114,"d":"-12,510"},{"v":-12343.801442542052,"d":"-12,344"},{"v":-12177.436024693989,"d":"-12,177"},{"v":-12011.070606845924,"d":"-12,011"},{"v":-11844.705188997861,"d":"-11,845"},{"v":-11678.339771149798,"d":"-11,678"},{"v":-11511.974353301734,"d":"-11,512"},{"v":-11388.19212447205,"d":"-11,388"},{"v":-11288.920040199644,"d":"-11,289"},{"v":-11213.517950780753,"d":"-11,214"},{"v":-11151.127776221305,"d":"-11,151"},{"v":-11094.135433557762,"d":"-11,094"},{"v":-11041.789095462373,"d":"-11,042"},{"v":-10989.575759485053,"d":"-10,990"},{"v":-10937.362423507735,"d":"-10,937"},{"v":-10885.149087530415,"d":"-10,885"},{"v":-10832.935751553096,"d":"-10,833"},{"v":-10780.722415575776,"d":"-10,781"},{"v":-10728.509079598456,"d":"-10,729"},{"v":-10676.295743621136,"d":"-10,676"},{"v":-10624.082407643817,"d":"-10,624"},{"v":-10571.869071666497,"d":"-10,572"},{"v":-10519.655735689179,"d":"-10,520"},{"v":-10467.44239971186,"d":"-10,467"},{"v":-10415.22906373454,"d":"-10,415"},{"v":-10363.01572775722,"d":"-10,363"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"-I172","v":{"v":2056.304320368214,"d":"2,056"}},{"v":2508.197554124484,"d":"2,508"},{"v":1292.2227770944392,"d":"1,292"},{"v":64.91676385077608,"d":"65"},{"v":-805.8722603115162,"d":"-806"},{"v":-959.5062197378742,"d":"-960"},{"v":-1189.8552079196252,"d":"-1,190"},{"v":-1461.4513664857932,"d":"-1,461"},{"v":-1719.436893382059,"d":"-1,719"},{"v":-1964.6284265086153,"d":"-1,965"},{"v":-2197.7936054916468,"d":"-2,198"},{"v":-2419.6540115797643,"d":"-2,420"},{"v":-2630.887931146662,"d":"-2,631"},{"v":-2832.132953383614,"d":"-2,832"},{"v":-3023.988412130417,"d":"-3,024"},{"v":-3207.0176811964798,"d":"-3,207"},{"v":-3381.7503319626453,"d":"-3,382"},{"v":-3548.6841615269095,"d":"-3,549"},{"v":-3708.287099161386,"d":"-3,708"},{"v":-3860.9989983818605,"d":"-3,861"},{"v":-4007.2333214931746,"d":"-4,007"},{"v":-4135.923845215933,"d":"-4,136"},{"v":-4252.29755380273,"d":"-4,252"},{"v":-4356.870062698881,"d":"-4,357"},{"v":-4452.8850056872925,"d":"-4,453"},{"v":-4542.694012733791,"d":"-4,543"},{"v":-4626.784560539255,"d":"-4,627"},{"v":-4706.638767803492,"d":"-4,707"},{"v":-4782.544445874546,"d":"-4,783"},{"v":-4854.738506504013,"d":"-4,855"},{"v":-4923.443646738384,"d":"-4,923"},{"v":-4988.869201801368,"d":"-4,989"},{"v":-5051.211946803246,"d":"-5,051"},{"v":-5110.656850347686,"d":"-5,111"},{"v":-5167.3777829221335,"d":"-5,167"},{"v":-5221.538182784787,"d":"-5,222"},{"v":-5273.291681898357,"d":"-5,273"},{"v":-5322.782694307784,"d":"-5,323"},{"v":-5370.146969215322,"d":"-5,370"},{"v":-5415.512110871081,"d":"-5,416"}]
[null,"Cash flow",{"$nulls":3},{"$f":"IFERROR(IRR(H235:AV235),\"-\")","v":{"v":0.039207857962475945,"d":"3.92%"}},null,{"$f":"H237","v":{"v":-215908.90741963635,"d":"-215,909"}},{"$f":"SUM(I231:I234)","v":{"v":-32670.273749561227,"d":"-32,670"}},{"$f":"SUM(J231:J234)","v":{"v":-26704.13914585734,"d":"-26,704"}},{"v":-6534.132853797892,"d":"-6,534"},{"v":7979.040384707118,"d":"7,979"},{"v":10945.704161281366,"d":"10,946"},{"v":17352.144077421253,"d":"17,352"},{"v":17288.160507087567,"d":"17,288"},{"v":17182.92976636946,"d":"17,183"},{"v":17091.30965732126,"d":"17,091"},{"v":17012.48354204277,"d":"17,012"},{"v":16945.683780907802,"d":"16,946"},{"v":16890.188792667745,"d":"16,890"},{"v":16845.320290948912,"d":"16,845"},{"v":16810.44068656002,"d":"16,810"},{"v":16784.950645661283,"d":"16,785"},{"v":16768.286794443284,"d":"16,768"},{"v":16759.919561525185,"d":"16,760"},{"v":16759.351149808987,"d":"16,759"},{"v":16766.11363002257,"d":"16,766"},{"v":16779.767148650157,"d":"16,780"},{"v":16799.898243386906,"d":"16,800"},{"v":16794.989948493832,"d":"16,795"},{"v":16777.88832417944,"d":"16,778"},{"v":16748.717904702185,"d":"16,749"},{"v":16715.093136273223,"d":"16,715"},{"v":16682.276471890265,"d":"16,682"},{"v":16650.53226218019,"d":"16,651"},{"v":16622.89139089327,"d":"16,623"},{"v":16599.199048799535,"d":"16,599"},{"v":16579.21832414739,"d":"16,579"},{"v":16562.726519890333,"d":"16,563"},{"v":16549.514300804673,"d":"16,550"},{"v":16539.384891780115,"d":"16,539"},{"v":16532.153324212995,"d":"16,532"},{"v":16527.645727615865,"d":"16,528"},{"v":16525.69866373053,"d":"16,526"},{"v":16526.15850059428,"d":"16,526"},{"v":16528.88082416217,"d":"16,529"},{"v":16533.729885231955,"d":"16,534"},{"v":16540.578079553517,"d":"16,541"}]
[]
[null,"IRR 40 years - Projet",{"$nulls":3},{"$f":"IFERROR(IRR(H237:AV237),\"-\")","v":{"v":0.039207857962475945,"d":"3.92%"}},null,{"$f":"-H200","v":{"v":-215908.90741963635,"d":"-215,909"}},{"$f":"I183-I181-I172+I218","v":{"v":-32670.27374956123,"d":"-32,670"}},{"v":-26704.13914585734,"d":"-26,704"},{"v":-6534.13285379789,"d":"-6,534"},{"$f":"L183-L181-L172+L218","v":{"v":7979.0403847071175,"d":"7,979"}},{"$f":"M183-M181-M172+M218","v":{"v":10945.704161281366,"d":"10,946"}},{"$f":"N183-N181-N172+N218","v":{"v":17352.144077421253,"d":"17,352"}},{"v":17288.160507087567,"d":"17,288"},{"v":17182.929766369467,"d":"17,183"},{"v":17091.30965732126,"d":"17,091"},{"v":17012.483542042766,"d":"17,012"},{"v":16945.6837809078,"d":"16,946"},{"v":16890.188792667745,"d":"16,890"},{"v":16845.320290948912,"d":"16,845"},{"v":16810.440686560025,"d":"16,810"},{"v":16784.950645661287,"d":"16,785"},{"v":16768.286794443284,"d":"16,768"},{"v":16759.91956152518,"d":"16,760"},{"v":16759.35114980898,"d":"16,759"},{"v":16766.11363002257,"d":"16,766"},{"v":16779.76714865016,"d":"16,780"},{"v":16799.89824338691,"d":"16,800"},{"v":16794.989948493832,"d":"16,795"},{"v":16777.88832417944,"d":"16,778"},{"v":16748.717904702185,"d":"16,749"},{"v":16715.093136273223,"d":"16,715"},{"v":16682.276471890265,"d":"16,682"},{"v":16650.53226218019,"d":"16,651"},{"v":16622.89139089327,"d":"16,623"},{"v":16599.199048799535,"d":"16,599"},{"v":16579.21832414739,"d":"16,579"},{"v":16562.726519890333,"d":"16,563"},{"v":16549.514300804673,"d":"16,550"},{"v":16539.384891780115,"d":"16,539"},{"v":16532.153324212995,"d":"16,532"},{"v":16527.645727615865,"d":"16,528"},{"v":16525.69866373053,"d":"16,526"},{"v":16526.15850059428,"d":"16,526"},{"v":16528.88082416217,"d":"16,529"},{"v":16533.729885231955,"d":"16,534"},{"v":16540.578079553517,"d":"16,541"}]
[{"$nulls":4},"Coût du capital"]
[null,"NPV 40 years - Projet ( au coût du capital)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},{"$f":"NPV(E239,H237:AV237)","v":{"v":-52791.16662393132,"d":"(52,791.17 $)"}}]
[]
[null,"Break point (impact on rates)",{"$nulls":10},"5 ans",{"$nulls":4},"10 ans",{"$nulls":4},"15 ans",{"$nulls":4},"20 ans",{"$nulls":4},"25 ans",{"$nulls":4},"30 ans",{"$nulls":4},"35 ans",{"$nulls":4},"40 ans"]
[]
[null,"Impact on rates",{"$nulls":6},{"$f":"I94-I27","v":{"v":21715.490176124087,"d":"21,715"}},{"v":17628.2239733382,"d":"17,628"},{"v":15291.528413013686,"d":"15,292"},{"v":11513.48754041471,"d":"11,513"},{"v":8763.504687329249,"d":"8,764"},{"v":9005.356208410365,"d":"9,005"},{"v":8353.93326392394,"d":"8,354"},{"v":7758.935997117969,"d":"7,759"},{"v":7145.319535141138,"d":"7,145"},{"v":6514.201029703701,"d":"6,514"},{"v":5866.630603413283,"d":"5,867"},{"v":5203.595371521067,"d":"5,204"},{"v":4526.023222363157,"d":"4,526"},{"v":3834.7863709755075,"d":"3,835"},{"v":3130.704699491889,"d":"3,131"},{"v":2414.5488971180566,"d":"2,415"},{"v":1687.0434117074437,"d":"1,687"},{"v":948.8692242422367,"d":"949"},{"v":200.66645684573086,"d":"201"},{"v":-556.9631756862182,"d":"-557"},{"v":-1323.4540614454709,"d":"-1,323"},{"v":-5844.675400064607,"d":"-5,845"},{"v":-8551.962389662367,"d":"-8,552"},{"v":-11076.91223705321,"d":"-11,077"},{"v":-12523.609701557561,"d":"-12,524"},{"v":-13236.128187189152,"d":"-13,236"},{"v":-13859.241625134418,"d":"-13,859"},{"v":-14065.772304104827,"d":"-14,066"},{"v":-14265.279451319799,"d":"-14,265"},{"v":-14469.864050575248,"d":"-14,470"},{"v":-14679.22145474875,"d":"-14,679"},{"v":-14893.065295545213,"d":"-14,893"},{"v":-15111.126386767268,"d":"-15,111"},{"v":-15333.151693389376,"d":"-15,333"},{"v":-15558.903362487534,"d":"-15,559"},{"v":-15788.157812313177,"d":"-15,788"},{"v":-16020.704876022659,"d":"-16,021"},{"v":-16256.346996782948,"d":"-16,256"},{"v":-16494.898471170996,"d":"-16,495"},{"v":-16736.18473796914,"d":"-16,736"}]
[null,"Impact on rates (present value)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},null,null,"Ne pas effacer",{"$f":"I243/(1+$E$244)^I176","v":{"v":20626.41543334037,"d":"20,626"}},{"v":15904.38231486429,"d":"15,904"},{"v":13104.283096443934,"d":"13,104"},{"v":9371.808150433148,"d":"9,372"},{"v":6775.610637063974,"d":"6,776"},{"v":6613.4128900695405,"d":"6,613"},{"v":5827.333405389639,"d":"5,827"},{"v":5140.8526730009135,"d":"5,141"},{"v":4496.853789260979,"d":"4,497"},{"v":3894.0577915775466,"d":"3,894"},{"v":3331.072634974303,"d":"3,331"},{"v":2806.4221640200662,"d":"2,806"},{"v":2318.5709189954114,"d":"2,319"},{"v":1865.9452867175073,"d":"1,866"},{"v":1446.9514479976415,"d":"1,447"},{"v":1059.990521737854,"d":"1,060"},{"v":703.4712594763149,"d":"703"},{"v":375.8206031361792,"d":"376"},{"v":75.49238225777094,"d":"75"},{"v":-199.02560540231363,"d":"-199"},{"v":-449.2059147851028,"d":"-449"},{"v":-1884.3046290498746,"d":"-1,884"},{"v":-2618.8500021978734,"d":"-2,619"},{"v":-3221.9417206401163,"d":"-3,222"},{"v":-3460.0519040113977,"d":"-3,460"},{"v":-3473.50699155448,"d":"-3,474"},{"v":-3454.6241355057764,"d":"-3,455"},{"v":-3330.2669148688324,"d":"-3,330"},{"v":-3208.1145527770036,"d":"-3,208"},{"v":-3090.9227989192805,"d":"-3,091"},{"v":-2978.385117708463,"d":"-2,978"},{"v":-2870.2256940272537,"d":"-2,870"},{"v":-2766.195788837989,"d":"-2,766"},{"v":-2666.070526000032,"d":"-2,666"},{"v":-2569.646060895558,"d":"-2,570"},{"v":-2476.737086975581,"d":"-2,477"},{"v":-2387.174641244869,"d":"-2,387"},{"v":-2300.804174072463,"d":"-2,301"},{"v":-2217.4838526023245,"d":"-2,217"},{"v":-2137.0830704984337,"d":"-2,137"}]
[null,"Cumulative impact on rates (present value)",{"$nulls":5},-1,{"$f":"+I244","v":{"v":20626.41543334037,"d":"20,626"}},{"$f":"I245+J244","v":{"v":36530.79774820466,"d":"36,531"}},{"$f":"J245+K244","v":{"v":49635.0808446486,"d":"49,635"}},{"v":59006.88899508175,"d":"59,007"},{"v":65782.49963214571,"d":"65,782"},{"v":72395.91252221525,"d":"72,396"},{"v":78223.24592760489,"d":"78,223"},{"v":83364.09860060581,"d":"83,364"},{"v":87860.95238986678,"d":"87,861"},{"v":91755.01018144433,"d":"91,755"},{"v":95086.08281641864,"d":"95,086"},{"v":97892.50498043871,"d":"97,893"},{"v":100211.07589943412,"d":"100,211"},{"v":102077.02118615163,"d":"102,077"},{"v":103523.97263414926,"d":"103,524"},{"v":104583.96315588712,"d":"104,584"},{"v":105287.43441536343,"d":"105,287"},{"$f":"Y245+Z244","v":{"v":105663.2550184996,"d":"105,663"}},{"$f":"Z245+AA244","v":{"v":105738.74740075738,"d":"105,739"}},{"$f":"AA245+AB244","v":{"v":105539.72179535506,"d":"105,540"}},{"$f":"AB245+AC244","v":{"v":105090.51588056996,"d":"105,091"}},{"$f":"AC245+AD244","v":{"v":103206.21125152009,"d":"103,206"}},{"$f":"AD245+AE244","v":{"v":100587.36124932222,"d":"100,587"}},{"$f":"AE245+AF244","v":{"v":97365.4195286821,"d":"97,365"}},{"$f":"AF245+AG244","v":{"v":93905.3676246707,"d":"93,905"}},{"$f":"AG245+AH244","v":{"v":90431.86063311623,"d":"90,432"}},{"$f":"AH245+AI244","v":{"v":86977.23649761046,"d":"86,977"}},{"$f":"AI245+AJ244","v":{"v":83646.96958274163,"d":"83,647"}},{"$f":"AJ245+AK244","v":{"v":80438.85502996463,"d":"80,439"}},{"$f":"AK245+AL244","v":{"v":77347.93223104536,"d":"77,348"}},{"$f":"AL245+AM244","v":{"v":74369.5471133369,"d":"74,370"}},{"$f":"AM245+AN244","v":{"v":71499.32141930965,"d":"71,499"}},{"$f":"AN245+AO244","v":{"v":68733.12563047167,"d":"68,733"}},{"$f":"AO245+AP244","v":{"v":66067.05510447164,"d":"66,067"}},{"$f":"AP245+AQ244","v":{"v":63497.40904357608,"d":"63,497"}},{"$f":"AQ245+AR244","v":{"v":61020.6719566005,"d":"61,021"}},{"$f":"AR245+AS244","v":{"v":58633.49731535563,"d":"58,633"}},{"$f":"AS245+AT244","v":{"v":56332.69314128316,"d":"56,333"}},{"$f":"AT245+AU244","v":{"v":54115.20928868084,"d":"54,115"}},{"$f":"AU245+AV244","v":{"v":51978.126218182406,"d":"51,978"}}]
[null,"Break point",{"$nulls":3},{"$f":"IF(AND(MAX(I246:AV246)=0,I245<=0),1,MAX(I246:AV246))","v":{"v":0,"d":"0.00 ans"}},null,"-",{"$f":"IF(AND(H246=\"-\",OR(AND(H245>0,I245<=0),AND(H245>=0,I245<0))),I$176-1+H245/-I244,IF(H246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(I246=\"-\",OR(AND(I245>0,J245<=0),AND(I245>=0,J245<0))),J$176-1+I245/-J244,IF(I246=\"-\",\"-\",\"\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-",{"$f":"IF(AND(AN246=\"-\",OR(AND(AN245>0,AO245<=0),AND(AN245>=0,AO245<0))),AO$176-1+AN245/-AO244,IF(AN246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AO246=\"-\",OR(AND(AO245>0,AP245<=0),AND(AO245>=0,AP245<0))),AP$176-1+AO245/-AP244,IF(AO246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AP246=\"-\",OR(AND(AP245>0,AQ245<=0),AND(AP245>=0,AQ245<0))),AQ$176-1+AP245/-AQ244,IF(AP246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AQ246=\"-\",OR(AND(AQ245>0,AR245<=0),AND(AQ245>=0,AR245<0))),AR$176-1+AQ245/-AR244,IF(AQ246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AR246=\"-\",OR(AND(AR245>0,AS245<=0),AND(AR245>=0,AS245<0))),AS$176-1+AR245/-AS244,IF(AR246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AS246=\"-\",OR(AND(AS245>0,AT245<=0),AND(AS245>=0,AT245<0))),AT$176-1+AS245/-AT244,IF(AS246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AT246=\"-\",OR(AND(AT245>0,AU245<=0),AND(AT245>=0,AU245<0))),AU$176-1+AT245/-AU244,IF(AT246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(AU246=\"-\",OR(AND(AU245>0,AV245<=0),AND(AU245>=0,AV245<0))),AV$176-1+AU245/-AV244,IF(AU246=\"-\",\"-\",\"\"))","v":"-"}]

{"sheet":"GM-9doc4-Q7.1 Rentable CII","index":2,"n_rows":246,"n_cols":48,"rows_kept":246,"merged":[[76,9,76,10]]}
["Model to evaluate the profitability of projects - Version 2016-2017"]
["Rentable CII"]
[" ($)"]
[]
[null,"Results"]
[null,"IRR 40 years",null,null,{"$f":"$F$237","v":{"v":0.0830442033029446,"d":"8.30%"}}]
[null,"Break point (impact on rates)",null,null,{"$f":"F246","v":{"v":1.610453751837869,"d":"1.6 ans"}}]
[null,"Impact on rates",null,"Annual","Cumulative net present value."]
[null," 1 year",null,{"$f":"I$243","v":{"v":642.294254619108,"d":"642"}},{"$f":"I$245","v":{"v":610.0819285575087,"d":"610"}}]
[null," 2 years",null,{"$f":"J$243","v":{"v":-1107.7127292170317,"d":"-1,108"}},{"$f":"J$245","v":{"v":-389.30897815861726,"d":"-389"}}]
[null," 3 years",null,{"$f":"K$243","v":{"v":-1812.650606844505,"d":"-1,813"}},{"$f":"K$245","v":{"v":-1942.684550924525,"d":"-1,943"}}]
[null," 4 years",null,{"$f":"L$243","v":{"v":-2050.6340355444045,"d":"-2,051"}},{"$f":"L$245","v":{"v":-3611.870251643878,"d":"-3,612"}}]
[null," 5 years",null,{"$f":"M$243","v":{"v":-2236.2515205397613,"d":"-2,236"}},{"$f":"M$245","v":{"v":-5340.8554157218105,"d":"-5,341"}}]
[null," 10 years",null,{"$f":"R$243","v":{"v":-3146.396719217404,"d":"-3,146"}},{"$f":"R$245","v":{"v":-14479.090003509995,"d":"-14,479"}}]
[null," 15 years",null,{"$f":"W$243","v":{"v":-4333.027054923243,"d":"-4,333"}},{"$f":"W$245","v":{"v":-24493.997660206227,"d":"-24,494"}}]
[null," 20 years",null,{"$f":"AB$243","v":{"v":-5381.452882721156,"d":"-5,381"}},{"$f":"AB$245","v":{"v":-34290.5755332393,"d":"-34,291"}}]
[null," 30 years",null,{"$f":"AL$243","v":{"v":-8782.472134991962,"d":"-8,782"}},{"$f":"AL$245","v":{"v":-56071.11796724118,"d":"-56,071"}}]
[null," 40 years",null,{"$f":"AV$243","v":{"v":-9875.62810698116,"d":"-9,876"}},{"$f":"AV$245","v":{"v":-71250.13047301972,"d":"-71,250"}}]
[]
["Section 1  -  Inputs",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["1.1","Clients  -  Volumes  -  Rates  -  Incomes",{"$nulls":6},2018,{"$f":"I22+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Number de clients",{"$nulls":6},2,2,2,2,2,{"$f":"M24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Volumes m3",{"$nulls":6},{"v":118529.63255813952,"d":"118,530"},{"v":122642.72325581395,"d":"122,643"},{"v":131924.11860465113,"d":"131,924"},{"v":133505.51395348835,"d":"133,506"},{"v":133842.72325581394,"d":"133,843"},{"$f":"M25","v":{"v":133842.72325581394,"d":"133,843"}},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"},{"v":133842.72325581394,"d":"133,843"}]
[null,"Distribution rate ( ¢ / m3)",{"$nulls":6},{"v":9.748668777124433,"d":"9.7487"},{"v":9.893855313881144,"d":"9.8939"},{"v":9.66532610149694,"d":"9.6653"},{"v":9.61898267838734,"d":"9.6190"},{"v":9.612391922852098,"d":"9.6124"},{"$f":"M26","v":{"v":9.612391922852098,"d":"9.6124"}},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"},{"v":9.612391922852098,"d":"9.6124"}]
[null,"Distribution income",{"$nulls":6},{"$f":"I26*I25/100","v":{"v":11555.061280835664,"d":"11,555"}},{"v":12134.093591933894,"d":"12,134"},{"v":12750.896269665125,"d":"12,751"},{"v":12841.872261878038,"d":"12,842"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"}]
[]
["1.2","Capital costs (Capitalizable)",{"$nulls":5},{"$f":"I29-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I29+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[{"$nulls":3},"Accounting","Fiscal"]
[{"$nulls":3},"depreciation","depreciation","Capitalized general expenses"]
[null,"Main line - Base",{"$nulls":5},{"v":58167.16279069767,"d":"58,167"},0,{"$nulls":38},0]
[null,"Main line - Contractors fees",{"$nulls":5},{"v":10019.586666666666,"d":"10,020"},0,{"$nulls":38},0]
[null,"Main line - Total",null,{"$f":"1/2.2538%","v":{"v":44.36950927322744,"d":"44 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H33+H34","v":{"v":68186.74945736433,"d":"68,187"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Connection - Base",{"$nulls":5},{"v":27930.68604651163,"d":"27,931"},{"v":550.9302325581396,"d":"551"},{"$nulls":38},0]
[null,"Connection - Contractors fees",{"$nulls":5},{"v":4976.84,"d":"4,977"},{"v":13.426666666666666,"d":"13"},{"$nulls":38},0]
[null,"Connection - Meters",{"$nulls":5},{"v":961.4266666666666,"d":"961"},{"v":2.8666666666666667,"d":"3"},{"$nulls":38},0]
[null,"Connection - Total",null,{"$f":"1/4.7554%","v":{"v":21.02872523867603,"d":"21 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H37+H38+H39","v":{"v":33868.952713178296,"d":"33,869"}},{"v":567.2235658914728,"d":"567"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compression",null,{"v":20,"d":"20 ans"},{"v":0.2,"d":"20.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servitude",null,{"v":65,"d":"65 ans"},{"v":0.07,"d":"7.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",null,{"v":65,"d":"65 ans"},{"v":0.08,"d":"8.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain) incluant frais généraux",{"$nulls":3},{"v":0,"d":"0.00%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees related to agreements with municipalities",{"v":0.02,"d":"2.00%"},null,null,{"v":0.1453,"d":"14.53%"},null,{"$f":"$C$45*(H33+H37)","v":{"v":1721.956976744186,"d":"1,722"}},{"v":11.018604651162791,"d":"11"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalized general expenses",{"$nulls":5},{"$f":"$F$35*H35+SUMPRODUCT($F$40:$F$45,H40:H45)","v":{"v":15078.893874100777,"d":"15,079"}},{"v":84.01858737984496,"d":"84"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"H35+SUM(H40:H46)","v":{"v":118856.55302138759,"d":"118,857"}},{"v":662.2607579224806,"d":"662"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PRC - 5 years",null,{"v":5,"d":"5 ans"},{"v":5,"d":"5 ans"},{"$nulls":42},0]
[null,"PRC - 10 years",null,{"v":10,"d":"10 ans"},{"$f":"D50","v":{"v":10,"d":"10 ans"}},{"$nulls":3},{"v":1547.6744186046512,"d":"1,548"},{"v":452.0348837209302,"d":"452"},{"v":290.69767441860466,"d":"291"},{"$nulls":36},0]
[null,"CASEP - PRC 10 years",{"$nulls":6},{"v":-102.32558139534883,"d":"-102"},{"$nulls":38},0]
[null,"Contributions related to network connection",{"$nulls":6},{"v":-118.6046511627907,"d":"-119"},{"v":-13.953488372093023,"d":"-14"},{"$nulls":37},0]
[null,"CASEP - Capital",{"$nulls":5},{"v":-4698.953488372093,"d":"-4,699"},{"$nulls":39},0]
[null,"External contributions",{"$nulls":45},0]
[null,"Client contributions",{"$nulls":5},{"v":-10513.26382831097,"d":"-10,513"},{"$nulls":39},0]
[null,"Total  -  Investissement",{"$nulls":3},{"$f":"SUM(H56:AV56)","v":{"v":106362.11971844097,"d":"106,362"}},null,{"$f":"SUM(H47:H55)","v":{"v":103644.33570470453,"d":"103,644"}},{"v":1989.0049439689922,"d":"1,989"},{"v":438.0813953488372,"d":"438"},{"v":290.69767441860466,"d":"291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1.3","O&M costs (3867, phase A)",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I58+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Opex #1 (157 $/client)",157,"Statutaire",{"$nulls":4},{"$f":"$C60*I$24","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[null,"Opex #2",{"$nulls":6},0,{"$f":"I61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #3",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #4",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #5",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total - O&M costs",{"$nulls":6},{"$f":"SUM(I60:I64)","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[]
["1.4","Other operation costs"]
[]
[null,"Tax on utilities",{"$nulls":3},{"v":0.015,"d":"1.5%"}]
[null,"Royalty rate at the Régie de l'énergie ($/103m3)",{"$nulls":3},0.60455]
[null,"Royalty rate at the Régie du bâtiment ($/103m3)",{"$nulls":3},{"v":0.456,"d":"0.45600"}]
[null,"Tax rate (CAN. + QC)",{"$nulls":3},{"v":0.269,"d":"26.9%"}]
[]
["1.5","Structure of capital - Gaz Métro"]
[]
[null,"Cost of capital",{"$nulls":3},"WACC prospective"]
[{"$nulls":9},"2016-2017 parameters"]
[null,"Structure and rate",null,null,"Structure","Rates",{"$nulls":3},"WACC","WACC prospective"]
[null,"Liability",null,null,{"v":0.54,"d":"54.0%"},{"$f":"IF($F$76=\"WACC\",$J$79,IF($F$76=\"WACC prospective\",$K$79,$L$79))","v":{"v":0.0282,"d":"2.820%"}},null,null,"Liability",{"v":0.0479,"d":"4.790%"},{"v":0.0282,"d":"2.820%"}]
[null,"Equity",null,null,{"v":0.46,"d":"46.0%"},{"$f":"IF($F$76=\"WACC\",$J$80,IF($F$76=\"WACC prospective\",$K$80,$L$80))","v":{"v":0.08167826170253521,"d":"8.168%"}},null,null,"Equity",{"v":0.08333478260870003,"d":"8.333%"},{"v":0.08167826170253521,"d":"8.168%"}]
[null,"Weighted average cost of capital (WACC)",{"$nulls":3},{"$f":"$E79*F79+$E80*F80","v":{"v":0.0528000003831662,"d":"5.280%"}},null,null,"Weighted average cost of capital",{"$f":"$E79*J79+$E80*J80","v":{"v":0.06420000000000202,"d":"6.420%"}},{"$f":"$E79*K79+$E80*K80","v":{"v":0.0528000003831662,"d":"5.280%"}}]
[]
[]
["Section 2  -  Calculations",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["2.1","Cost of service",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I86+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"OPEX distribution cost",{"$nulls":6},{"$f":"I65","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[null,"Tax on utilities",{"$nulls":6},{"$f":"$F$69*I144","v":{"v":1526.2579039877726,"d":"1,526"}},{"v":1490.0400570409527,"d":"1,490"},{"v":1442.611914678784,"d":"1,443"},{"v":1391.0326095259177,"d":"1,391"},{"v":1339.4533043730514,"d":"1,339"},{"v":1287.873999220185,"d":"1,288"},{"v":1236.2946940673187,"d":"1,236"},{"v":1184.7153889144522,"d":"1,185"},{"v":1133.136083761586,"d":"1,133"},{"v":1081.5567786087195,"d":"1,082"},{"v":1032.1454967116672,"d":"1,032"},{"v":983.412267140196,"d":"983"},{"v":935.1150840803529,"d":"935"},{"v":886.8179010205097,"d":"887"},{"v":838.5207179606665,"d":"839"},{"v":790.2235349008233,"d":"790"},{"v":741.9263518409801,"d":"742"},{"v":693.629168781137,"d":"694"},{"v":645.3319857212938,"d":"645"},{"v":597.0348026614506,"d":"597"},{"v":548.7376196016074,"d":"549"},{"v":524.2218288857354,"d":"524"},{"v":500.7860234720083,"d":"501"},{"v":477.3516903160948,"d":"477"},{"v":453.9170712532046,"d":"454"},{"v":430.4824521903144,"d":"430"},{"v":407.0478331274242,"d":"407"},{"v":383.613214064534,"d":"384"},{"v":360.1785950016438,"d":"360"},{"v":336.74397593875364,"d":"337"},{"v":313.30935687586344,"d":"313"},{"v":289.87473781297325,"d":"290"},{"v":266.44011875008306,"d":"266"},{"v":243.00549968719284,"d":"243"},{"v":219.57088062430265,"d":"220"},{"v":196.13626156141245,"d":"196"},{"v":172.70164249852226,"d":"173"},{"v":149.26702343563207,"d":"149"},{"v":125.83240437274188,"d":"126"},{"v":102.39778530985167,"d":"102"}]
[null,"Royalties",{"$nulls":6},{"$f":"($F$70+$F$71)*I25/1000","v":{"v":125.70660180953489,"d":"126"}},{"v":130.0687401489535,"d":"130"},{"v":139.91212398616278,"d":"140"},{"v":141.58927282337206,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"},{"v":141.9469001489535,"d":"142"}]
[null,"Amortissement des immobilisations",{"$nulls":6},{"$f":"-I141","v":{"v":3339.157609395669,"d":"3,339"}},{"v":3410.214120268613,"d":"3,410"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3294.0854598034966,"d":"3,294"},{"v":3248.881971431404,"d":"3,249"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":1634.3860477248043,"d":"1,634"},{"v":1562.3870275818008,"d":"1,562"},{"v":1562.2888770608972,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"}]
[null,"Tax",{"$nulls":6},{"$f":"I171","v":{"v":1455.1331574507667,"d":"1,455"}},{"v":354.4310813016116,"d":"354"},{"v":439.0504455590212,"d":"439"},{"v":518.781601667748,"d":"519"},{"v":589.5598076444376,"d":"590"},{"v":653.2387618423986,"d":"653"},{"v":710.2444193683564,"d":"710"},{"v":760.9771780226297,"d":"761"},{"v":805.8134117375203,"d":"806"},{"v":845.1069120093912,"d":"845"},{"v":880.1894186355621,"d":"880"},{"v":911.6860354174974,"d":"912"},{"v":939.092400657828,"d":"939"},{"v":962.3722430641196,"d":"962"},{"v":981.584251101488,"d":"982"},{"v":996.9724948320686,"d":"997"},{"v":1008.7664001142684,"d":"1,009"},{"v":1017.1816272549904,"d":"1,017"},{"v":1022.4208969427232,"d":"1,022"},{"v":1024.6747666246465,"d":"1,025"},{"v":1024.1223603011085,"d":"1,024"},{"v":448.47269815630693,"d":"448"},{"v":438.72588446068403,"d":"439"},{"v":453.6053667628066,"d":"454"},{"v":466.33753110521616,"d":"466"},{"v":477.0030123908816,"d":"477"},{"v":485.7325286630769,"d":"486"},{"v":492.6422378226098,"d":"493"},{"v":497.8413282962408,"d":"498"},{"v":501.4324372051235,"d":"501"},{"v":503.51204344314306,"d":"504"},{"v":504.17083717055084,"d":"504"},{"v":503.4940671379841,"d":"503"},{"v":501.56186717104106,"d":"502"},{"v":498.44956306578433,"d":"498"},{"v":494.2279610705125,"d":"494"},{"v":488.9636190586268,"d":"489"},{"v":482.71910143112405,"d":"483"},{"v":475.55321872494096,"d":"476"},{"v":467.5212528447987,"d":"468"}]
[null,"Return of investment",{"$nulls":6},{"$f":"$F$81*I105","v":{"v":5437.100262811029,"d":"5,437"}},{"v":5327.6268639567315,"d":"5,328"},{"v":5164.050835072225,"d":"5,164"},{"v":4987.214398792168,"d":"4,987"},{"v":4805.655243336515,"d":"4,806"},{"v":4624.096087880863,"d":"4,624"},{"v":4442.53693242521,"d":"4,443"},{"v":4260.977776969557,"d":"4,261"},{"v":4079.418621513904,"d":"4,079"},{"v":3897.859466058252,"d":"3,898"},{"v":3720.116031560522,"d":"3,720"},{"v":3547.381690122399,"d":"3,547"},{"v":3376.608162651993,"d":"3,377"},{"v":3206.602077047622,"d":"3,207"},{"v":3036.595991443251,"d":"3,037"},{"v":2866.5899058388804,"d":"2,867"},{"v":2696.583820234509,"d":"2,697"},{"v":2526.577734630138,"d":"2,527"},{"v":2356.571649025767,"d":"2,357"},{"v":2186.565563421396,"d":"2,187"},{"v":2016.5594778170248,"d":"2,017"},{"v":1888.4086430417838,"d":"1,888"},{"v":1804.0138332412419,"d":"1,804"},{"v":1721.5223887600393,"d":"1,722"},{"v":1639.033032256325,"d":"1,639"},{"v":1556.5431725563278,"d":"1,557"},{"v":1474.0533128563306,"d":"1,474"},{"v":1391.5634531563337,"d":"1,392"},{"v":1309.0735934563365,"d":"1,309"},{"v":1226.5837337563394,"d":"1,227"},{"v":1144.0938740563424,"d":"1,144"},{"v":1061.6040143563453,"d":"1,062"},{"v":979.1141546563482,"d":"979"},{"v":896.6242949563512,"d":"897"},{"v":814.1344352563539,"d":"814"},{"v":731.6445755563567,"d":"732"},{"v":649.1547158563596,"d":"649"},{"v":566.6648561563626,"d":"567"},{"v":484.17499645636536,"d":"484"},{"v":401.6851367563683,"d":"402"}]
[null,"Total - Cost of service",{"$nulls":6},{"$f":"SUM(I88:I93)","v":{"v":12197.355535454772,"d":"12,197"}},{"v":11026.380862716862,"d":"11,026"},{"v":10938.24566282062,"d":"10,938"},{"v":10791.238226333633,"d":"10,791"},{"v":10629.235599027385,"d":"10,629"},{"v":10459.776092616827,"d":"10,460"},{"v":10283.643289534266,"d":"10,284"},{"v":10101.237587580019,"d":"10,101"},{"v":9912.935360686392,"d":"9,913"},{"v":9719.090400349742,"d":"9,719"},{"v":9382.483306860202,"d":"9,382"},{"v":9147.308864260449,"d":"9,147"},{"v":8926.574751528671,"d":"8,927"},{"v":8731.551325270748,"d":"8,732"},{"v":8532.460064643903,"d":"8,532"},{"v":8329.545039710269,"d":"8,330"},{"v":8123.035676328254,"d":"8,123"},{"v":7913.147634804762,"d":"7,913"},{"v":7700.083635828281,"d":"7,700"},{"v":7484.03423684599,"d":"7,484"},{"v":7265.178561858238,"d":"7,265"},{"v":4951.4361179575835,"d":"4,951"},{"v":4761.859668904688,"d":"4,762"},{"v":4670.715223048792,"d":"4,671"},{"v":4577.542472289712,"d":"4,578"},{"v":4482.283474812491,"d":"4,482"},{"v":4385.0885123217995,"d":"4,385"},{"v":4286.073742718445,"d":"4,286"},{"v":4185.3483544291885,"d":"4,185"},{"v":4083.0149845751835,"d":"4,083"},{"v":3979.1701120503158,"d":"3,979"},{"v":3873.904427014836,"d":"3,874"},{"v":3767.303178219382,"d":"3,767"},{"v":3659.4464994895516,"d":"3,659"},{"v":3550.409716621408,"d":"3,550"},{"v":3440.2636358632485,"d":"3,440"},{"v":3329.0748150884765,"d":"3,329"},{"v":3216.9058186980856,"d":"3,217"},{"v":3103.8154572290155,"d":"3,104"},{"v":2989.8590125859855,"d":"2,990"}]
[]
[null,"Rate related to the cost of service (¢ / m3)",{"$nulls":6},{"$f":"IFERROR(100*I94/I25,\"-\")","v":{"v":10.290553739354497,"d":"10.291"}},{"v":8.990652335497737,"d":"8.991"},{"v":8.291316082694664,"d":"8.291"},{"v":8.082990662163336,"d":"8.083"},{"v":7.941586468404188,"d":"7.942"},{"v":7.814975546055672,"d":"7.815"},{"v":7.6833786995495545,"d":"7.683"},{"v":7.5470950843352895,"d":"7.547"},{"v":7.406405906535369,"d":"7.406"},{"v":7.26157549990493,"d":"7.262"},{"v":7.0100809955334205,"d":"7.010"},{"v":6.834371448627188,"d":"6.834"},{"v":6.669450930453116,"d":"6.669"},{"v":6.523740038210454,"d":"6.524"},{"v":6.3749898814713974,"d":"6.375"},{"v":6.223382816105727,"d":"6.223"},{"v":6.069090256631043,"d":"6.069"},{"v":5.912273332693884,"d":"5.912"},{"v":5.753083506161999,"d":"5.753"},{"v":5.591663151191071,"d":"5.592"},{"v":5.428146099487444,"d":"5.428"},{"v":3.6994436436367866,"d":"3.699"},{"v":3.557802436374022,"d":"3.558"},{"v":3.4897042658954582,"d":"3.490"},{"v":3.4200906563598856,"d":"3.420"},{"v":3.348918316795969,"d":"3.349"},{"v":3.2762995295161237,"d":"3.276"},{"v":3.202321081383305,"d":"3.202"},{"v":3.1270645520486915,"d":"3.127"},{"v":3.050606626384392,"d":"3.051"},{"v":2.973019388170187,"d":"2.973"},{"v":2.89437059615907,"d":"2.894"},{"v":2.814723943578857,"d":"2.815"},{"v":2.734139302063693,"d":"2.734"},{"v":2.6526729509496763,"d":"2.653"},{"v":2.5703777928127356,"d":"2.570"},{"v":2.4873035560742496,"d":"2.487"},{"v":2.403496985450307,"d":"2.403"},{"v":2.319002020974039,"d":"2.319"},{"v":2.233859966276583,"d":"2.234"}]
[]
["2.2","Rate base",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I98+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Equity decrease",{"$nulls":6},{"$f":"-$E$80*I141/2-$E$80*I129*9/13-$E$80*I130*9/13-$E$80*I131*9/13","v":{"v":307.7182358497338,"d":"308"}},{"$f":"-$E$80*I$132+$E$80*I129*9/13+$E$80*I130*9/13+$E$80*I131*9/13-$E$80*I141/2-$E$80*J141/2-$E$80*J129*9/13-$E$80*J130*9/13-$E$80*J131*9/13","v":{"v":953.7455134002685,"d":"954"}},{"v":1425.094180697444,"d":"1,425"},{"v":1540.6204564112186,"d":"1,541"},{"v":1581.7653580212366,"d":"1,582"},{"v":1581.7653580212366,"d":"1,582"},{"v":1581.7653580212366,"d":"1,582"},{"v":1581.7653580212366,"d":"1,582"},{"v":1581.7653580212366,"d":"1,582"},{"v":1581.7653580212366,"d":"1,582"},{"v":1548.5223347654226,"d":"1,549"},{"v":1504.8825091840272,"d":"1,505"},{"v":1487.799660346818,"d":"1,488"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1481.11361383519,"d":"1,481"},{"v":1116.4655978943001,"d":"1,116"},{"v":735.2578073205192,"d":"735"},{"v":718.6754580678205,"d":"719"},{"v":718.6572673549895,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"},{"v":718.6616512619663,"d":"719"}]
[null,"Liability reimbursement",{"$nulls":6},{"$f":"-$E$79*I141/2-$E$79*I129*9/13-$E$79*I130*9/13-$E$79*I131*9/13","v":{"v":361.23445078012224,"d":"361"}},{"$f":"-$E$79*I$132+$E$79*I129*9/13+$E$79*I130*9/13+$E$79*I131*9/13-$E$79*I141/2-$E$79*J141/2-$E$79*J129*9/13-$E$79*J130*9/13-$E$79*J131*9/13","v":{"v":1119.6142983394452,"d":"1,120"}},{"v":1672.9366469056952,"d":"1,673"},{"v":1808.554448830561,"d":"1,809"},{"v":1856.8549855031906,"d":"1,857"},{"v":1856.8549855031906,"d":"1,857"},{"v":1856.8549855031906,"d":"1,857"},{"v":1856.8549855031906,"d":"1,857"},{"v":1856.8549855031906,"d":"1,857"},{"v":1856.8549855031906,"d":"1,857"},{"v":1817.8305668985395,"d":"1,818"},{"v":1766.6012064334232,"d":"1,767"},{"v":1746.547427363656,"d":"1,747"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1738.6985901543535,"d":"1,739"},{"v":1310.6335279628738,"d":"1,311"},{"v":863.1287303327834,"d":"863"},{"v":843.6624942535286,"d":"844"},{"v":843.641139938466,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"},{"v":843.6462862640474,"d":"844"}]
[]
[null,"Equity",{"$nulls":5},{"$f":"($H$132)*$E$80","v":{"v":47676.394424164086,"d":"47,676"}},{"$f":"H103-I100","v":{"v":47368.676188314355,"d":"47,369"}},{"v":46414.93067491409,"d":"46,415"},{"v":44989.836494216644,"d":"44,990"},{"v":43449.216037805425,"d":"43,449"},{"v":41867.45067978419,"d":"41,867"},{"v":40285.685321762954,"d":"40,286"},{"v":38703.91996374172,"d":"38,704"},{"v":37122.15460572048,"d":"37,122"},{"v":35540.38924769925,"d":"35,540"},{"v":33958.62388967801,"d":"33,959"},{"v":32410.10155491259,"d":"32,410"},{"v":30905.219045728565,"d":"30,905"},{"v":29417.41938538175,"d":"29,417"},{"v":27936.30577154656,"d":"27,936"},{"v":26455.192157711368,"d":"26,455"},{"v":24974.078543876178,"d":"24,974"},{"v":23492.964930040987,"d":"23,493"},{"v":22011.851316205797,"d":"22,012"},{"v":20530.737702370607,"d":"20,531"},{"v":19049.624088535416,"d":"19,050"},{"v":17568.510474700226,"d":"17,569"},{"v":16452.044876805925,"d":"16,452"},{"v":15716.787069485406,"d":"15,717"},{"v":14998.111611417586,"d":"14,998"},{"v":14279.454344062597,"d":"14,279"},{"v":13560.79269280063,"d":"13,561"},{"v":12842.131041538665,"d":"12,842"},{"v":12123.4693902767,"d":"12,123"},{"v":11404.807739014734,"d":"11,405"},{"v":10686.146087752768,"d":"10,686"},{"v":9967.484436490802,"d":"9,967"},{"v":9248.822785228836,"d":"9,249"},{"v":8530.16113396687,"d":"8,530"},{"v":7811.499482704904,"d":"7,811"},{"v":7092.837831442937,"d":"7,093"},{"v":6374.176180180971,"d":"6,374"},{"v":5655.514528919004,"d":"5,656"},{"v":4936.852877657037,"d":"4,937"},{"v":4218.191226395071,"d":"4,218"},{"v":3499.5295751331046,"d":"3,500"}]
[null,"Liability ",{"$nulls":5},{"$f":"($H$132)*$E$79","v":{"v":55967.94128054045,"d":"55,968"}},{"$f":"H104-I101","v":{"v":55606.706829760325,"d":"55,607"}},{"v":54487.09253142088,"d":"54,487"},{"v":52814.15588451518,"d":"52,814"},{"v":51005.60143568462,"d":"51,006"},{"v":49148.74645018143,"d":"49,149"},{"v":47291.89146467824,"d":"47,292"},{"v":45435.036479175054,"d":"45,435"},{"v":43578.181493671866,"d":"43,578"},{"v":41721.32650816868,"d":"41,721"},{"v":39864.47152266549,"d":"39,864"},{"v":38046.64095576695,"d":"38,047"},{"v":36280.039749333526,"d":"36,280"},{"v":34533.49232196987,"d":"34,533"},{"v":32794.79373181552,"d":"32,795"},{"v":31056.095141661164,"d":"31,056"},{"v":29317.396551506812,"d":"29,317"},{"v":27578.69796135246,"d":"27,579"},{"v":25839.999371198108,"d":"25,840"},{"v":24101.300781043756,"d":"24,101"},{"v":22362.602190889404,"d":"22,363"},{"v":20623.90360073505,"d":"20,624"},{"v":19313.27007277218,"d":"19,313"},{"v":18450.141342439394,"d":"18,450"},{"v":17606.478848185867,"d":"17,606"},{"v":16762.8377082474,"d":"16,763"},{"v":15919.191421983352,"d":"15,919"},{"v":15075.545135719305,"d":"15,076"},{"v":14231.898849455258,"d":"14,232"},{"v":13388.25256319121,"d":"13,388"},{"v":12544.606276927163,"d":"12,545"},{"v":11700.959990663116,"d":"11,701"},{"v":10857.313704399068,"d":"10,857"},{"v":10013.66741813502,"d":"10,014"},{"v":9170.021131870973,"d":"9,170"},{"v":8326.374845606926,"d":"8,326"},{"v":7482.728559342879,"d":"7,483"},{"v":6639.082273078831,"d":"6,639"},{"v":5795.435986814784,"d":"5,795"},{"v":4951.789700550737,"d":"4,952"},{"v":4108.143414286689,"d":"4,108"}]
[null,"Total - Average rate base",{"$nulls":5},{"$f":"H103+H104","v":{"v":103644.33570470454,"d":"103,644"}},{"v":102975.38301807467,"d":"102,975"},{"v":100902.02320633497,"d":"100,902"},{"v":97803.99237873183,"d":"97,804"},{"v":94454.81747349005,"d":"94,455"},{"v":91016.19712996561,"d":"91,016"},{"v":87577.5767864412,"d":"87,578"},{"v":84138.95644291677,"d":"84,139"},{"v":80700.33609939236,"d":"80,700"},{"v":77261.71575586792,"d":"77,262"},{"v":73823.09541234351,"d":"73,823"},{"v":70456.74251067954,"d":"70,457"},{"v":67185.2587950621,"d":"67,185"},{"v":63950.91170735162,"d":"63,951"},{"v":60731.09950336207,"d":"60,731"},{"v":57511.28729937253,"d":"57,511"},{"v":54291.47509538299,"d":"54,291"},{"v":51071.66289139345,"d":"51,072"},{"v":47851.8506874039,"d":"47,852"},{"v":44632.03848341436,"d":"44,632"},{"v":41412.22627942482,"d":"41,412"},{"v":38192.41407543528,"d":"38,192"},{"v":35765.3149495781,"d":"35,765"},{"v":34166.928411924804,"d":"34,167"},{"v":32604.590459603452,"d":"32,605"},{"v":31042.292052309997,"d":"31,042"},{"v":29479.984114783983,"d":"29,480"},{"v":27917.67617725797,"d":"27,918"},{"v":26355.368239731957,"d":"26,355"},{"v":24793.060302205944,"d":"24,793"},{"v":23230.75236467993,"d":"23,231"},{"v":21668.444427153918,"d":"21,668"},{"v":20106.136489627905,"d":"20,106"},{"v":18543.82855210189,"d":"18,544"},{"v":16981.52061457588,"d":"16,982"},{"v":15419.212677049863,"d":"15,419"},{"v":13856.904739523849,"d":"13,857"},{"v":12294.596801997835,"d":"12,295"},{"v":10732.288864471822,"d":"10,732"},{"v":9169.980926945807,"d":"9,170"},{"v":7607.672989419794,"d":"7,608"}]
[]
["2.3","Accounting and fiscal depreciation",{"$nulls":5},{"$f":"I107-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I107+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Sharing of the capitalized general expenses and contributions"]
[]
[null,"Répartition UMQ - Conduite",{"$nulls":5},{"$f":"IFERROR(H33/(H33+H37),0)","v":{"v":0.675593682958073,"d":"67.6%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Répartition UMQ - Branchement",{"$nulls":5},{"$f":"IFERROR(H37/(H33+H37),0)","v":{"v":0.3244063170419271,"d":"32.4%"}},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the capitalized general expenses - Main line",{"$nulls":5},{"$f":"IFERROR((H33+H34+H45*H111)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.6682564752665399,"d":"66.8%"}},{"$f":"IFERROR((I33+I34+I45*I111)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Sharing of the capitalized general expenses - Connection",{"$nulls":5},{"$f":"IFERROR((H37+H38+H39+H45*H112)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.33174352473346,"d":"33.2%"}},{"$f":"IFERROR((I37+I38+I39+I45*I112)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":1,"d":"100.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$41","v":"Répartition Fais généraux - Compression"},{"$nulls":5},{"$f":"IFERROR(H$41/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$42","v":"Répartition Fais généraux - Servitude"},{"$nulls":5},{"$f":"IFERROR(H$42/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$43","v":"Répartition Fais généraux - Transport"},{"$nulls":5},{"$f":"IFERROR(H$43/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the contributions - Main line",{"$nulls":5},{"$f":"(SUM($H$35:$AV$35)+SUMPRODUCT($H$114:$AV$114,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.6644543955877262,"d":"66.4%"}},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"},{"v":0.6644543955877262,"d":"66.4%"}]
[null,"Sharing of the contributions - Connection",{"$nulls":5},{"$f":"(SUM($H$40:$AV$40)+SUMPRODUCT($H$115:$AV$115,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.3355456044122738,"d":"33.6%"}},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"},{"v":0.3355456044122738,"d":"33.6%"}]
[{"$nulls":5},"Total"]
[null,{"$f":"B35","v":"Main line - Total"},{"$nulls":3},{"$f":"SUM(H123:AV123)","v":{"v":69318.8365216973,"d":"69,319"}},null,{"$f":"H35+H$111*H$45+H$114*H$46+H$120*(H$53+H$54+H$55)","v":{"v":69318.8365216973,"d":"69,319"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Connection - Total"},{"$nulls":3},{"v":34855.201801394825,"d":"34,855"},null,{"$f":"H40+H$112*H$45+H$115*H$46+H$121*(H$53+H$54+H$55)+H$52","v":{"v":34325.499183007225,"d":"34,325"}},{"v":543.6561067596899,"d":"544"},{"v":-13.953488372093023,"d":"-14"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"Compression"},{"$nulls":3},0,null,{"$f":"H41+H$116*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":"Servitude"},{"$nulls":3},0,null,{"$f":"H42+H$117*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Transport"},{"$nulls":3},0,null,{"$f":"H43+H$118*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain)",{"$nulls":3},0,null,{"$f":"H44*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 5 ans",{"$nulls":3},0,null,null,{"$f":"I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 10 ans",{"$nulls":3},{"v":2290.406976744186,"d":"2,290"},null,null,{"$f":"I50","v":{"v":1547.6744186046512,"d":"1,548"}},{"v":452.0348837209302,"d":"452"},{"v":290.69767441860466,"d":"291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASEP PRC - 10 ans",{"$nulls":3},{"v":-102.32558139534883,"d":"-102"},null,null,{"$f":"I51","v":{"v":-102.32558139534883,"d":"-102"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"v":106362.11971844097,"d":"106,362"},null,{"$f":"SUM(H123:H131)","v":{"v":103644.33570470453,"d":"103,644"}},{"v":1989.0049439689924,"d":"1,989"},{"v":438.0813953488372,"d":"438"},{"v":290.69767441860466,"d":"291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accounting depreciation"]
[null,{"$f":"\"Amort. -  \"&B35","v":"Amort. -  Main line - Total"},{"$nulls":3},{"$f":"D35","v":{"v":44.36950927322744,"d":"44.4 ans"}},null,null,{"$f":"-SUM(OFFSET(H123,0,-MIN(I$84-1,ROUNDDOWN($F134-1,0))):H123)/$F134-IF(I$84>$F134,(OFFSET(H123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(H123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(I123,0,-MIN(J$84-1,ROUNDDOWN($F134-1,0))):I123)/$F134-IF(J$84>$F134,(OFFSET(I123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(I123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(J123,0,-MIN(K$84-1,ROUNDDOWN($F134-1,0))):J123)/$F134-IF(K$84>$F134,(OFFSET(J123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(J123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(K123,0,-MIN(L$84-1,ROUNDDOWN($F134-1,0))):K123)/$F134-IF(L$84>$F134,(OFFSET(K123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(K123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(L123,0,-MIN(M$84-1,ROUNDDOWN($F134-1,0))):L123)/$F134-IF(M$84>$F134,(OFFSET(L123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(L123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(M123,0,-MIN(N$84-1,ROUNDDOWN($F134-1,0))):M123)/$F134-IF(N$84>$F134,(OFFSET(M123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(M123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(N123,0,-MIN(O$84-1,ROUNDDOWN($F134-1,0))):N123)/$F134-IF(O$84>$F134,(OFFSET(N123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(N123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(O123,0,-MIN(P$84-1,ROUNDDOWN($F134-1,0))):O123)/$F134-IF(P$84>$F134,(OFFSET(O123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(O123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(P123,0,-MIN(Q$84-1,ROUNDDOWN($F134-1,0))):P123)/$F134-IF(Q$84>$F134,(OFFSET(P123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(P123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(Q123,0,-MIN(R$84-1,ROUNDDOWN($F134-1,0))):Q123)/$F134-IF(R$84>$F134,(OFFSET(Q123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Q123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(R123,0,-MIN(S$84-1,ROUNDDOWN($F134-1,0))):R123)/$F134-IF(S$84>$F134,(OFFSET(R123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(R123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(S123,0,-MIN(T$84-1,ROUNDDOWN($F134-1,0))):S123)/$F134-IF(T$84>$F134,(OFFSET(S123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(S123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(T123,0,-MIN(U$84-1,ROUNDDOWN($F134-1,0))):T123)/$F134-IF(U$84>$F134,(OFFSET(T123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(T123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(U123,0,-MIN(V$84-1,ROUNDDOWN($F134-1,0))):U123)/$F134-IF(V$84>$F134,(OFFSET(U123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(U123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(V123,0,-MIN(W$84-1,ROUNDDOWN($F134-1,0))):V123)/$F134-IF(W$84>$F134,(OFFSET(V123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(V123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(W123,0,-MIN(X$84-1,ROUNDDOWN($F134-1,0))):W123)/$F134-IF(X$84>$F134,(OFFSET(W123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(W123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(X123,0,-MIN(Y$84-1,ROUNDDOWN($F134-1,0))):X123)/$F134-IF(Y$84>$F134,(OFFSET(X123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(X123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(Y123,0,-MIN(Z$84-1,ROUNDDOWN($F134-1,0))):Y123)/$F134-IF(Z$84>$F134,(OFFSET(Y123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Y123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(Z123,0,-MIN(AA$84-1,ROUNDDOWN($F134-1,0))):Z123)/$F134-IF(AA$84>$F134,(OFFSET(Z123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Z123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AA123,0,-MIN(AB$84-1,ROUNDDOWN($F134-1,0))):AA123)/$F134-IF(AB$84>$F134,(OFFSET(AA123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AA123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AB123,0,-MIN(AC$84-1,ROUNDDOWN($F134-1,0))):AB123)/$F134-IF(AC$84>$F134,(OFFSET(AB123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AB123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AC123,0,-MIN(AD$84-1,ROUNDDOWN($F134-1,0))):AC123)/$F134-IF(AD$84>$F134,(OFFSET(AC123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AC123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AD123,0,-MIN(AE$84-1,ROUNDDOWN($F134-1,0))):AD123)/$F134-IF(AE$84>$F134,(OFFSET(AD123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AD123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AE123,0,-MIN(AF$84-1,ROUNDDOWN($F134-1,0))):AE123)/$F134-IF(AF$84>$F134,(OFFSET(AE123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AE123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AF123,0,-MIN(AG$84-1,ROUNDDOWN($F134-1,0))):AF123)/$F134-IF(AG$84>$F134,(OFFSET(AF123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AF123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AG123,0,-MIN(AH$84-1,ROUNDDOWN($F134-1,0))):AG123)/$F134-IF(AH$84>$F134,(OFFSET(AG123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AG123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AH123,0,-MIN(AI$84-1,ROUNDDOWN($F134-1,0))):AH123)/$F134-IF(AI$84>$F134,(OFFSET(AH123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AH123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AI123,0,-MIN(AJ$84-1,ROUNDDOWN($F134-1,0))):AI123)/$F134-IF(AJ$84>$F134,(OFFSET(AI123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AI123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AJ123,0,-MIN(AK$84-1,ROUNDDOWN($F134-1,0))):AJ123)/$F134-IF(AK$84>$F134,(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AK123,0,-MIN(AL$84-1,ROUNDDOWN($F134-1,0))):AK123)/$F134-IF(AL$84>$F134,(OFFSET(AK123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AK123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AL123,0,-MIN(AM$84-1,ROUNDDOWN($F134-1,0))):AL123)/$F134-IF(AM$84>$F134,(OFFSET(AL123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AL123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AM123,0,-MIN(AN$84-1,ROUNDDOWN($F134-1,0))):AM123)/$F134-IF(AN$84>$F134,(OFFSET(AM123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AM123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AN123,0,-MIN(AO$84-1,ROUNDDOWN($F134-1,0))):AN123)/$F134-IF(AO$84>$F134,(OFFSET(AN123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AN123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AO123,0,-MIN(AP$84-1,ROUNDDOWN($F134-1,0))):AO123)/$F134-IF(AP$84>$F134,(OFFSET(AO123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AO123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AP123,0,-MIN(AQ$84-1,ROUNDDOWN($F134-1,0))):AP123)/$F134-IF(AQ$84>$F134,(OFFSET(AP123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AP123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AQ123,0,-MIN(AR$84-1,ROUNDDOWN($F134-1,0))):AQ123)/$F134-IF(AR$84>$F134,(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AR123,0,-MIN(AS$84-1,ROUNDDOWN($F134-1,0))):AR123)/$F134-IF(AS$84>$F134,(OFFSET(AR123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AR123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AS123,0,-MIN(AT$84-1,ROUNDDOWN($F134-1,0))):AS123)/$F134-IF(AT$84>$F134,(OFFSET(AS123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AS123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AT123,0,-MIN(AU$84-1,ROUNDDOWN($F134-1,0))):AT123)/$F134-IF(AU$84>$F134,(OFFSET(AT123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AT123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}},{"$f":"-SUM(OFFSET(AU123,0,-MIN(AV$84-1,ROUNDDOWN($F134-1,0))):AU123)/$F134-IF(AV$84>$F134,(OFFSET(AU123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AU123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-1562.3079375260136,"d":"-1,562"}}]
[null,{"$f":"\"Amort. -  \"&B40","v":"Amort. -  Connection - Total"},{"$nulls":3},{"$f":"D40","v":{"v":21.02872523867603,"d":"21.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H124,0,-MIN(I$84-1,ROUNDDOWN($F135-1,0))):H124)/$F135-IF(I$84>$F135,(OFFSET(H124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(H124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1632.3147881487255,"d":"-1,632"}},{"$f":"-SUM(OFFSET(I124,0,-MIN(J$84-1,ROUNDDOWN($F135-1,0))):I124)/$F135-IF(J$84>$F135,(OFFSET(I124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(I124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1658.167810649576,"d":"-1,658"}},{"$f":"-SUM(OFFSET(J124,0,-MIN(K$84-1,ROUNDDOWN($F135-1,0))):J124)/$F135-IF(K$84>$F135,(OFFSET(J124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(J124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(K124,0,-MIN(L$84-1,ROUNDDOWN($F135-1,0))):K124)/$F135-IF(L$84>$F135,(OFFSET(K124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(K124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(L124,0,-MIN(M$84-1,ROUNDDOWN($F135-1,0))):L124)/$F135-IF(M$84>$F135,(OFFSET(L124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(L124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(M124,0,-MIN(N$84-1,ROUNDDOWN($F135-1,0))):M124)/$F135-IF(N$84>$F135,(OFFSET(M124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(M124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(N124,0,-MIN(O$84-1,ROUNDDOWN($F135-1,0))):N124)/$F135-IF(O$84>$F135,(OFFSET(N124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(N124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(O124,0,-MIN(P$84-1,ROUNDDOWN($F135-1,0))):O124)/$F135-IF(P$84>$F135,(OFFSET(O124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(O124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(P124,0,-MIN(Q$84-1,ROUNDDOWN($F135-1,0))):P124)/$F135-IF(Q$84>$F135,(OFFSET(P124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(P124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(Q124,0,-MIN(R$84-1,ROUNDDOWN($F135-1,0))):Q124)/$F135-IF(R$84>$F135,(OFFSET(Q124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Q124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(R124,0,-MIN(S$84-1,ROUNDDOWN($F135-1,0))):R124)/$F135-IF(S$84>$F135,(OFFSET(R124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(R124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(S124,0,-MIN(T$84-1,ROUNDDOWN($F135-1,0))):S124)/$F135-IF(T$84>$F135,(OFFSET(S124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(S124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(T124,0,-MIN(U$84-1,ROUNDDOWN($F135-1,0))):T124)/$F135-IF(U$84>$F135,(OFFSET(T124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(T124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(U124,0,-MIN(V$84-1,ROUNDDOWN($F135-1,0))):U124)/$F135-IF(V$84>$F135,(OFFSET(U124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(U124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(V124,0,-MIN(W$84-1,ROUNDDOWN($F135-1,0))):V124)/$F135-IF(W$84>$F135,(OFFSET(V124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(V124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(W124,0,-MIN(X$84-1,ROUNDDOWN($F135-1,0))):W124)/$F135-IF(X$84>$F135,(OFFSET(W124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(W124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(X124,0,-MIN(Y$84-1,ROUNDDOWN($F135-1,0))):X124)/$F135-IF(Y$84>$F135,(OFFSET(X124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(X124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(Y124,0,-MIN(Z$84-1,ROUNDDOWN($F135-1,0))):Y124)/$F135-IF(Z$84>$F135,(OFFSET(Y124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Y124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(Z124,0,-MIN(AA$84-1,ROUNDDOWN($F135-1,0))):Z124)/$F135-IF(AA$84>$F135,(OFFSET(Z124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Z124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(AA124,0,-MIN(AB$84-1,ROUNDDOWN($F135-1,0))):AA124)/$F135-IF(AB$84>$F135,(OFFSET(AA124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AA124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(AB124,0,-MIN(AC$84-1,ROUNDDOWN($F135-1,0))):AB124)/$F135-IF(AC$84>$F135,(OFFSET(AB124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AB124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1657.5042664635296,"d":"-1,658"}},{"$f":"-SUM(OFFSET(AC124,0,-MIN(AD$84-1,ROUNDDOWN($F135-1,0))):AC124)/$F135-IF(AD$84>$F135,(OFFSET(AC124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AC124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-72.0781101987906,"d":"-72"}},{"$f":"-SUM(OFFSET(AD124,0,-MIN(AE$84-1,ROUNDDOWN($F135-1,0))):AD124)/$F135-IF(AE$84>$F135,(OFFSET(AD124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AD124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-0.07909005578728645,"d":"-0"}},{"$f":"-SUM(OFFSET(AE124,0,-MIN(AF$84-1,ROUNDDOWN($F135-1,0))):AE124)/$F135-IF(AF$84>$F135,(OFFSET(AE124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AE124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":0.01906046511627757,"d":"0"}},{"$f":"-SUM(OFFSET(AF124,0,-MIN(AG$84-1,ROUNDDOWN($F135-1,0))):AF124)/$F135-IF(AG$84>$F135,(OFFSET(AF124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AF124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AG124,0,-MIN(AH$84-1,ROUNDDOWN($F135-1,0))):AG124)/$F135-IF(AH$84>$F135,(OFFSET(AG124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AG124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AH124,0,-MIN(AI$84-1,ROUNDDOWN($F135-1,0))):AH124)/$F135-IF(AI$84>$F135,(OFFSET(AH124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AH124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AI124,0,-MIN(AJ$84-1,ROUNDDOWN($F135-1,0))):AI124)/$F135-IF(AJ$84>$F135,(OFFSET(AI124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AI124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AJ124,0,-MIN(AK$84-1,ROUNDDOWN($F135-1,0))):AJ124)/$F135-IF(AK$84>$F135,(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AK124,0,-MIN(AL$84-1,ROUNDDOWN($F135-1,0))):AK124)/$F135-IF(AL$84>$F135,(OFFSET(AK124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AK124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AL124,0,-MIN(AM$84-1,ROUNDDOWN($F135-1,0))):AL124)/$F135-IF(AM$84>$F135,(OFFSET(AL124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AL124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AM124,0,-MIN(AN$84-1,ROUNDDOWN($F135-1,0))):AM124)/$F135-IF(AN$84>$F135,(OFFSET(AM124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AM124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AN124,0,-MIN(AO$84-1,ROUNDDOWN($F135-1,0))):AN124)/$F135-IF(AO$84>$F135,(OFFSET(AN124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AN124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AO124,0,-MIN(AP$84-1,ROUNDDOWN($F135-1,0))):AO124)/$F135-IF(AP$84>$F135,(OFFSET(AO124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AO124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AP124,0,-MIN(AQ$84-1,ROUNDDOWN($F135-1,0))):AP124)/$F135-IF(AQ$84>$F135,(OFFSET(AP124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AP124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AQ124,0,-MIN(AR$84-1,ROUNDDOWN($F135-1,0))):AQ124)/$F135-IF(AR$84>$F135,(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AR124,0,-MIN(AS$84-1,ROUNDDOWN($F135-1,0))):AR124)/$F135-IF(AS$84>$F135,(OFFSET(AR124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AR124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AS124,0,-MIN(AT$84-1,ROUNDDOWN($F135-1,0))):AS124)/$F135-IF(AT$84>$F135,(OFFSET(AS124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AS124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AT124,0,-MIN(AU$84-1,ROUNDDOWN($F135-1,0))):AT124)/$F135-IF(AU$84>$F135,(OFFSET(AT124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AT124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AU124,0,-MIN(AV$84-1,ROUNDDOWN($F135-1,0))):AU124)/$F135-IF(AV$84>$F135,(OFFSET(AU124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AU124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B41","v":"Amort. -  Compression"},{"$nulls":3},{"$f":"D41","v":{"v":20,"d":"20.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H125,0,-MIN(I$84-1,ROUNDDOWN($F136-1,0))):H125)/$F136-IF(I$84>$F136,(OFFSET(H125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(H125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(I125,0,-MIN(J$84-1,ROUNDDOWN($F136-1,0))):I125)/$F136-IF(J$84>$F136,(OFFSET(I125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(I125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(J125,0,-MIN(K$84-1,ROUNDDOWN($F136-1,0))):J125)/$F136-IF(K$84>$F136,(OFFSET(J125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(J125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(K125,0,-MIN(L$84-1,ROUNDDOWN($F136-1,0))):K125)/$F136-IF(L$84>$F136,(OFFSET(K125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(K125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(L125,0,-MIN(M$84-1,ROUNDDOWN($F136-1,0))):L125)/$F136-IF(M$84>$F136,(OFFSET(L125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(L125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(M125,0,-MIN(N$84-1,ROUNDDOWN($F136-1,0))):M125)/$F136-IF(N$84>$F136,(OFFSET(M125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(M125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(N125,0,-MIN(O$84-1,ROUNDDOWN($F136-1,0))):N125)/$F136-IF(O$84>$F136,(OFFSET(N125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(N125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(O125,0,-MIN(P$84-1,ROUNDDOWN($F136-1,0))):O125)/$F136-IF(P$84>$F136,(OFFSET(O125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(O125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(P125,0,-MIN(Q$84-1,ROUNDDOWN($F136-1,0))):P125)/$F136-IF(Q$84>$F136,(OFFSET(P125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(P125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Q125,0,-MIN(R$84-1,ROUNDDOWN($F136-1,0))):Q125)/$F136-IF(R$84>$F136,(OFFSET(Q125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Q125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(R125,0,-MIN(S$84-1,ROUNDDOWN($F136-1,0))):R125)/$F136-IF(S$84>$F136,(OFFSET(R125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(R125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(S125,0,-MIN(T$84-1,ROUNDDOWN($F136-1,0))):S125)/$F136-IF(T$84>$F136,(OFFSET(S125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(S125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(T125,0,-MIN(U$84-1,ROUNDDOWN($F136-1,0))):T125)/$F136-IF(U$84>$F136,(OFFSET(T125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(T125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(U125,0,-MIN(V$84-1,ROUNDDOWN($F136-1,0))):U125)/$F136-IF(V$84>$F136,(OFFSET(U125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(U125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(V125,0,-MIN(W$84-1,ROUNDDOWN($F136-1,0))):V125)/$F136-IF(W$84>$F136,(OFFSET(V125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(V125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(W125,0,-MIN(X$84-1,ROUNDDOWN($F136-1,0))):W125)/$F136-IF(X$84>$F136,(OFFSET(W125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(W125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(X125,0,-MIN(Y$84-1,ROUNDDOWN($F136-1,0))):X125)/$F136-IF(Y$84>$F136,(OFFSET(X125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(X125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Y125,0,-MIN(Z$84-1,ROUNDDOWN($F136-1,0))):Y125)/$F136-IF(Z$84>$F136,(OFFSET(Y125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Y125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Z125,0,-MIN(AA$84-1,ROUNDDOWN($F136-1,0))):Z125)/$F136-IF(AA$84>$F136,(OFFSET(Z125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Z125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AA125,0,-MIN(AB$84-1,ROUNDDOWN($F136-1,0))):AA125)/$F136-IF(AB$84>$F136,(OFFSET(AA125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AA125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AB125,0,-MIN(AC$84-1,ROUNDDOWN($F136-1,0))):AB125)/$F136-IF(AC$84>$F136,(OFFSET(AB125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AB125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AC125,0,-MIN(AD$84-1,ROUNDDOWN($F136-1,0))):AC125)/$F136-IF(AD$84>$F136,(OFFSET(AC125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AC125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AD125,0,-MIN(AE$84-1,ROUNDDOWN($F136-1,0))):AD125)/$F136-IF(AE$84>$F136,(OFFSET(AD125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AD125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AE125,0,-MIN(AF$84-1,ROUNDDOWN($F136-1,0))):AE125)/$F136-IF(AF$84>$F136,(OFFSET(AE125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AE125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AF125,0,-MIN(AG$84-1,ROUNDDOWN($F136-1,0))):AF125)/$F136-IF(AG$84>$F136,(OFFSET(AF125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AF125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AG125,0,-MIN(AH$84-1,ROUNDDOWN($F136-1,0))):AG125)/$F136-IF(AH$84>$F136,(OFFSET(AG125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AG125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AH125,0,-MIN(AI$84-1,ROUNDDOWN($F136-1,0))):AH125)/$F136-IF(AI$84>$F136,(OFFSET(AH125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AH125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AI125,0,-MIN(AJ$84-1,ROUNDDOWN($F136-1,0))):AI125)/$F136-IF(AJ$84>$F136,(OFFSET(AI125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AI125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AJ125,0,-MIN(AK$84-1,ROUNDDOWN($F136-1,0))):AJ125)/$F136-IF(AK$84>$F136,(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AK125,0,-MIN(AL$84-1,ROUNDDOWN($F136-1,0))):AK125)/$F136-IF(AL$84>$F136,(OFFSET(AK125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AK125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AL125,0,-MIN(AM$84-1,ROUNDDOWN($F136-1,0))):AL125)/$F136-IF(AM$84>$F136,(OFFSET(AL125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AL125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AM125,0,-MIN(AN$84-1,ROUNDDOWN($F136-1,0))):AM125)/$F136-IF(AN$84>$F136,(OFFSET(AM125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AM125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AN125,0,-MIN(AO$84-1,ROUNDDOWN($F136-1,0))):AN125)/$F136-IF(AO$84>$F136,(OFFSET(AN125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AN125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AO125,0,-MIN(AP$84-1,ROUNDDOWN($F136-1,0))):AO125)/$F136-IF(AP$84>$F136,(OFFSET(AO125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AO125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AP125,0,-MIN(AQ$84-1,ROUNDDOWN($F136-1,0))):AP125)/$F136-IF(AQ$84>$F136,(OFFSET(AP125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AP125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AQ125,0,-MIN(AR$84-1,ROUNDDOWN($F136-1,0))):AQ125)/$F136-IF(AR$84>$F136,(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AR125,0,-MIN(AS$84-1,ROUNDDOWN($F136-1,0))):AR125)/$F136-IF(AS$84>$F136,(OFFSET(AR125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AR125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AS125,0,-MIN(AT$84-1,ROUNDDOWN($F136-1,0))):AS125)/$F136-IF(AT$84>$F136,(OFFSET(AS125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AS125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AT125,0,-MIN(AU$84-1,ROUNDDOWN($F136-1,0))):AT125)/$F136-IF(AU$84>$F136,(OFFSET(AT125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AT125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AU125,0,-MIN(AV$84-1,ROUNDDOWN($F136-1,0))):AU125)/$F136-IF(AV$84>$F136,(OFFSET(AU125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AU125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B42","v":"Amort. -  Servitude"},{"$nulls":3},{"$f":"D42","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H126,0,-MIN(I$84-1,$F137-1)):H126)/$F137","v":0},{"$f":"-SUM(OFFSET(I126,0,-MIN(J$84-1,$F137-1)):I126)/$F137","v":0},{"$f":"-SUM(OFFSET(J126,0,-MIN(K$84-1,$F137-1)):J126)/$F137","v":0},{"$f":"-SUM(OFFSET(K126,0,-MIN(L$84-1,ROUNDDOWN($F137-1,0))):K126)/$F137-IF(L$84>$F137,(OFFSET(K126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(K126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(L126,0,-MIN(M$84-1,ROUNDDOWN($F137-1,0))):L126)/$F137-IF(M$84>$F137,(OFFSET(L126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(L126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(M126,0,-MIN(N$84-1,ROUNDDOWN($F137-1,0))):M126)/$F137-IF(N$84>$F137,(OFFSET(M126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(M126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(N126,0,-MIN(O$84-1,ROUNDDOWN($F137-1,0))):N126)/$F137-IF(O$84>$F137,(OFFSET(N126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(N126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(O126,0,-MIN(P$84-1,ROUNDDOWN($F137-1,0))):O126)/$F137-IF(P$84>$F137,(OFFSET(O126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(O126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(P126,0,-MIN(Q$84-1,ROUNDDOWN($F137-1,0))):P126)/$F137-IF(Q$84>$F137,(OFFSET(P126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(P126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Q126,0,-MIN(R$84-1,ROUNDDOWN($F137-1,0))):Q126)/$F137-IF(R$84>$F137,(OFFSET(Q126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Q126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(R126,0,-MIN(S$84-1,ROUNDDOWN($F137-1,0))):R126)/$F137-IF(S$84>$F137,(OFFSET(R126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(R126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(S126,0,-MIN(T$84-1,ROUNDDOWN($F137-1,0))):S126)/$F137-IF(T$84>$F137,(OFFSET(S126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(S126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(T126,0,-MIN(U$84-1,ROUNDDOWN($F137-1,0))):T126)/$F137-IF(U$84>$F137,(OFFSET(T126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(T126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(U126,0,-MIN(V$84-1,ROUNDDOWN($F137-1,0))):U126)/$F137-IF(V$84>$F137,(OFFSET(U126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(U126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(V126,0,-MIN(W$84-1,ROUNDDOWN($F137-1,0))):V126)/$F137-IF(W$84>$F137,(OFFSET(V126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(V126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(W126,0,-MIN(X$84-1,ROUNDDOWN($F137-1,0))):W126)/$F137-IF(X$84>$F137,(OFFSET(W126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(W126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(X126,0,-MIN(Y$84-1,ROUNDDOWN($F137-1,0))):X126)/$F137-IF(Y$84>$F137,(OFFSET(X126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(X126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Y126,0,-MIN(Z$84-1,ROUNDDOWN($F137-1,0))):Y126)/$F137-IF(Z$84>$F137,(OFFSET(Y126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Y126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Z126,0,-MIN(AA$84-1,ROUNDDOWN($F137-1,0))):Z126)/$F137-IF(AA$84>$F137,(OFFSET(Z126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Z126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AA126,0,-MIN(AB$84-1,ROUNDDOWN($F137-1,0))):AA126)/$F137-IF(AB$84>$F137,(OFFSET(AA126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AA126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AB126,0,-MIN(AC$84-1,ROUNDDOWN($F137-1,0))):AB126)/$F137-IF(AC$84>$F137,(OFFSET(AB126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AB126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AC126,0,-MIN(AD$84-1,ROUNDDOWN($F137-1,0))):AC126)/$F137-IF(AD$84>$F137,(OFFSET(AC126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AC126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AD126,0,-MIN(AE$84-1,ROUNDDOWN($F137-1,0))):AD126)/$F137-IF(AE$84>$F137,(OFFSET(AD126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AD126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AE126,0,-MIN(AF$84-1,ROUNDDOWN($F137-1,0))):AE126)/$F137-IF(AF$84>$F137,(OFFSET(AE126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AE126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AF126,0,-MIN(AG$84-1,ROUNDDOWN($F137-1,0))):AF126)/$F137-IF(AG$84>$F137,(OFFSET(AF126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AF126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AG126,0,-MIN(AH$84-1,ROUNDDOWN($F137-1,0))):AG126)/$F137-IF(AH$84>$F137,(OFFSET(AG126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AG126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AH126,0,-MIN(AI$84-1,ROUNDDOWN($F137-1,0))):AH126)/$F137-IF(AI$84>$F137,(OFFSET(AH126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AH126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AI126,0,-MIN(AJ$84-1,ROUNDDOWN($F137-1,0))):AI126)/$F137-IF(AJ$84>$F137,(OFFSET(AI126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AI126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AJ126,0,-MIN(AK$84-1,ROUNDDOWN($F137-1,0))):AJ126)/$F137-IF(AK$84>$F137,(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AK126,0,-MIN(AL$84-1,ROUNDDOWN($F137-1,0))):AK126)/$F137-IF(AL$84>$F137,(OFFSET(AK126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AK126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AL126,0,-MIN(AM$84-1,ROUNDDOWN($F137-1,0))):AL126)/$F137-IF(AM$84>$F137,(OFFSET(AL126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AL126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AM126,0,-MIN(AN$84-1,ROUNDDOWN($F137-1,0))):AM126)/$F137-IF(AN$84>$F137,(OFFSET(AM126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AM126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AN126,0,-MIN(AO$84-1,ROUNDDOWN($F137-1,0))):AN126)/$F137-IF(AO$84>$F137,(OFFSET(AN126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AN126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AO126,0,-MIN(AP$84-1,ROUNDDOWN($F137-1,0))):AO126)/$F137-IF(AP$84>$F137,(OFFSET(AO126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AO126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AP126,0,-MIN(AQ$84-1,ROUNDDOWN($F137-1,0))):AP126)/$F137-IF(AQ$84>$F137,(OFFSET(AP126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AP126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AQ126,0,-MIN(AR$84-1,ROUNDDOWN($F137-1,0))):AQ126)/$F137-IF(AR$84>$F137,(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AR126,0,-MIN(AS$84-1,ROUNDDOWN($F137-1,0))):AR126)/$F137-IF(AS$84>$F137,(OFFSET(AR126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AR126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AS126,0,-MIN(AT$84-1,ROUNDDOWN($F137-1,0))):AS126)/$F137-IF(AT$84>$F137,(OFFSET(AS126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AS126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AT126,0,-MIN(AU$84-1,ROUNDDOWN($F137-1,0))):AT126)/$F137-IF(AU$84>$F137,(OFFSET(AT126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AT126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AU126,0,-MIN(AV$84-1,ROUNDDOWN($F137-1,0))):AU126)/$F137-IF(AV$84>$F137,(OFFSET(AU126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AU126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B43","v":"Amort. -  Transport"},{"$nulls":3},{"$f":"D43","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H127,0,-MIN(I$84-1,$F138-1)):H127)/$F138","v":0},{"$f":"-SUM(OFFSET(I127,0,-MIN(J$84-1,$F138-1)):I127)/$F138","v":0},{"$f":"-SUM(OFFSET(J127,0,-MIN(K$84-1,$F138-1)):J127)/$F138","v":0},{"$f":"-SUM(OFFSET(K127,0,-MIN(L$84-1,ROUNDDOWN($F138-1,0))):K127)/$F138-IF(L$84>$F138,(OFFSET(K127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(K127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(L127,0,-MIN(M$84-1,ROUNDDOWN($F138-1,0))):L127)/$F138-IF(M$84>$F138,(OFFSET(L127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(L127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(M127,0,-MIN(N$84-1,ROUNDDOWN($F138-1,0))):M127)/$F138-IF(N$84>$F138,(OFFSET(M127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(M127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(N127,0,-MIN(O$84-1,ROUNDDOWN($F138-1,0))):N127)/$F138-IF(O$84>$F138,(OFFSET(N127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(N127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(O127,0,-MIN(P$84-1,ROUNDDOWN($F138-1,0))):O127)/$F138-IF(P$84>$F138,(OFFSET(O127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(O127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(P127,0,-MIN(Q$84-1,ROUNDDOWN($F138-1,0))):P127)/$F138-IF(Q$84>$F138,(OFFSET(P127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(P127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Q127,0,-MIN(R$84-1,ROUNDDOWN($F138-1,0))):Q127)/$F138-IF(R$84>$F138,(OFFSET(Q127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Q127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(R127,0,-MIN(S$84-1,ROUNDDOWN($F138-1,0))):R127)/$F138-IF(S$84>$F138,(OFFSET(R127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(R127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(S127,0,-MIN(T$84-1,ROUNDDOWN($F138-1,0))):S127)/$F138-IF(T$84>$F138,(OFFSET(S127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(S127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(T127,0,-MIN(U$84-1,ROUNDDOWN($F138-1,0))):T127)/$F138-IF(U$84>$F138,(OFFSET(T127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(T127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(U127,0,-MIN(V$84-1,ROUNDDOWN($F138-1,0))):U127)/$F138-IF(V$84>$F138,(OFFSET(U127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(U127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(V127,0,-MIN(W$84-1,ROUNDDOWN($F138-1,0))):V127)/$F138-IF(W$84>$F138,(OFFSET(V127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(V127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(W127,0,-MIN(X$84-1,ROUNDDOWN($F138-1,0))):W127)/$F138-IF(X$84>$F138,(OFFSET(W127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(W127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(X127,0,-MIN(Y$84-1,ROUNDDOWN($F138-1,0))):X127)/$F138-IF(Y$84>$F138,(OFFSET(X127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(X127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Y127,0,-MIN(Z$84-1,ROUNDDOWN($F138-1,0))):Y127)/$F138-IF(Z$84>$F138,(OFFSET(Y127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Y127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Z127,0,-MIN(AA$84-1,ROUNDDOWN($F138-1,0))):Z127)/$F138-IF(AA$84>$F138,(OFFSET(Z127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Z127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AA127,0,-MIN(AB$84-1,ROUNDDOWN($F138-1,0))):AA127)/$F138-IF(AB$84>$F138,(OFFSET(AA127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AA127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AB127,0,-MIN(AC$84-1,ROUNDDOWN($F138-1,0))):AB127)/$F138-IF(AC$84>$F138,(OFFSET(AB127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AB127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AC127,0,-MIN(AD$84-1,ROUNDDOWN($F138-1,0))):AC127)/$F138-IF(AD$84>$F138,(OFFSET(AC127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AC127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AD127,0,-MIN(AE$84-1,ROUNDDOWN($F138-1,0))):AD127)/$F138-IF(AE$84>$F138,(OFFSET(AD127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AD127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AE127,0,-MIN(AF$84-1,ROUNDDOWN($F138-1,0))):AE127)/$F138-IF(AF$84>$F138,(OFFSET(AE127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AE127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AF127,0,-MIN(AG$84-1,ROUNDDOWN($F138-1,0))):AF127)/$F138-IF(AG$84>$F138,(OFFSET(AF127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AF127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AG127,0,-MIN(AH$84-1,ROUNDDOWN($F138-1,0))):AG127)/$F138-IF(AH$84>$F138,(OFFSET(AG127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AG127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AH127,0,-MIN(AI$84-1,ROUNDDOWN($F138-1,0))):AH127)/$F138-IF(AI$84>$F138,(OFFSET(AH127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AH127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AI127,0,-MIN(AJ$84-1,ROUNDDOWN($F138-1,0))):AI127)/$F138-IF(AJ$84>$F138,(OFFSET(AI127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AI127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AJ127,0,-MIN(AK$84-1,ROUNDDOWN($F138-1,0))):AJ127)/$F138-IF(AK$84>$F138,(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AK127,0,-MIN(AL$84-1,ROUNDDOWN($F138-1,0))):AK127)/$F138-IF(AL$84>$F138,(OFFSET(AK127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AK127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AL127,0,-MIN(AM$84-1,ROUNDDOWN($F138-1,0))):AL127)/$F138-IF(AM$84>$F138,(OFFSET(AL127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AL127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AM127,0,-MIN(AN$84-1,ROUNDDOWN($F138-1,0))):AM127)/$F138-IF(AN$84>$F138,(OFFSET(AM127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AM127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AN127,0,-MIN(AO$84-1,ROUNDDOWN($F138-1,0))):AN127)/$F138-IF(AO$84>$F138,(OFFSET(AN127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AN127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AO127,0,-MIN(AP$84-1,ROUNDDOWN($F138-1,0))):AO127)/$F138-IF(AP$84>$F138,(OFFSET(AO127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AO127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AP127,0,-MIN(AQ$84-1,ROUNDDOWN($F138-1,0))):AP127)/$F138-IF(AQ$84>$F138,(OFFSET(AP127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AP127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AQ127,0,-MIN(AR$84-1,ROUNDDOWN($F138-1,0))):AQ127)/$F138-IF(AR$84>$F138,(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AR127,0,-MIN(AS$84-1,ROUNDDOWN($F138-1,0))):AR127)/$F138-IF(AS$84>$F138,(OFFSET(AR127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AR127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AS127,0,-MIN(AT$84-1,ROUNDDOWN($F138-1,0))):AS127)/$F138-IF(AT$84>$F138,(OFFSET(AS127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AS127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AT127,0,-MIN(AU$84-1,ROUNDDOWN($F138-1,0))):AT127)/$F138-IF(AU$84>$F138,(OFFSET(AT127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AT127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AU127,0,-MIN(AV$84-1,ROUNDDOWN($F138-1,0))):AU127)/$F138-IF(AV$84>$F138,(OFFSET(AU127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AU127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0}]
[null,"Amort. -  PRC  5ans",{"$nulls":3},{"$f":"D49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I129,0,-MIN(I$84-1,$F139-1)):I129)/$F139","v":0},{"$f":"-SUM(OFFSET(J129,0,-MIN(J$84-1,$F139-1)):J129)/$F139","v":0},{"$f":"-SUM(OFFSET(K129,0,-MIN(K$84-1,$F139-1)):K129)/$F139","v":0},{"$f":"-SUM(OFFSET(L129,0,-MIN(L$84-1,$F139-1)):L129)/$F139","v":0},{"$f":"-SUM(OFFSET(M129,0,-MIN(M$84-1,$F139-1)):M129)/$F139","v":0},{"$f":"-SUM(OFFSET(N129,0,-MIN(N$84-1,$F139-1)):N129)/$F139","v":0},{"$f":"-SUM(OFFSET(O129,0,-MIN(O$84-1,$F139-1)):O129)/$F139","v":0},{"$f":"-SUM(OFFSET(P129,0,-MIN(P$84-1,$F139-1)):P129)/$F139","v":0},{"$f":"-SUM(OFFSET(Q129,0,-MIN(Q$84-1,$F139-1)):Q129)/$F139","v":0},{"$f":"-SUM(OFFSET(R129,0,-MIN(R$84-1,$F139-1)):R129)/$F139","v":0},{"$f":"-SUM(OFFSET(S129,0,-MIN(S$84-1,$F139-1)):S129)/$F139","v":0},{"$f":"-SUM(OFFSET(T129,0,-MIN(T$84-1,$F139-1)):T129)/$F139","v":0},{"$f":"-SUM(OFFSET(U129,0,-MIN(U$84-1,$F139-1)):U129)/$F139","v":0},{"$f":"-SUM(OFFSET(V129,0,-MIN(V$84-1,$F139-1)):V129)/$F139","v":0},{"$f":"-SUM(OFFSET(W129,0,-MIN(W$84-1,$F139-1)):W129)/$F139","v":0},{"$f":"-SUM(OFFSET(X129,0,-MIN(X$84-1,$F139-1)):X129)/$F139","v":0},{"$f":"-SUM(OFFSET(Y129,0,-MIN(Y$84-1,$F139-1)):Y129)/$F139","v":0},{"$f":"-SUM(OFFSET(Z129,0,-MIN(Z$84-1,$F139-1)):Z129)/$F139","v":0},{"$f":"-SUM(OFFSET(AA129,0,-MIN(AA$84-1,$F139-1)):AA129)/$F139","v":0},{"$f":"-SUM(OFFSET(AB129,0,-MIN(AB$84-1,$F139-1)):AB129)/$F139","v":0},{"$f":"-SUM(OFFSET(AC129,0,-MIN(AC$84-1,$F139-1)):AC129)/$F139","v":0},{"$f":"-SUM(OFFSET(AD129,0,-MIN(AD$84-1,$F139-1)):AD129)/$F139","v":0},{"$f":"-SUM(OFFSET(AE129,0,-MIN(AE$84-1,$F139-1)):AE129)/$F139","v":0},{"$f":"-SUM(OFFSET(AF129,0,-MIN(AF$84-1,$F139-1)):AF129)/$F139","v":0},{"$f":"-SUM(OFFSET(AG129,0,-MIN(AG$84-1,$F139-1)):AG129)/$F139","v":0},{"$f":"-SUM(OFFSET(AH129,0,-MIN(AH$84-1,$F139-1)):AH129)/$F139","v":0},{"$f":"-SUM(OFFSET(AI129,0,-MIN(AI$84-1,$F139-1)):AI129)/$F139","v":0},{"$f":"-SUM(OFFSET(AJ129,0,-MIN(AJ$84-1,$F139-1)):AJ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AK129,0,-MIN(AK$84-1,$F139-1)):AK129)/$F139","v":0},{"$f":"-SUM(OFFSET(AL129,0,-MIN(AL$84-1,$F139-1)):AL129)/$F139","v":0},{"$f":"-SUM(OFFSET(AM129,0,-MIN(AM$84-1,$F139-1)):AM129)/$F139","v":0},{"$f":"-SUM(OFFSET(AN129,0,-MIN(AN$84-1,$F139-1)):AN129)/$F139","v":0},{"$f":"-SUM(OFFSET(AO129,0,-MIN(AO$84-1,$F139-1)):AO129)/$F139","v":0},{"$f":"-SUM(OFFSET(AP129,0,-MIN(AP$84-1,$F139-1)):AP129)/$F139","v":0},{"$f":"-SUM(OFFSET(AQ129,0,-MIN(AQ$84-1,$F139-1)):AQ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AR129,0,-MIN(AR$84-1,$F139-1)):AR129)/$F139","v":0},{"$f":"-SUM(OFFSET(AS129,0,-MIN(AS$84-1,$F139-1)):AS129)/$F139","v":0},{"$f":"-SUM(OFFSET(AT129,0,-MIN(AT$84-1,$F139-1)):AT129)/$F139","v":0},{"$f":"-SUM(OFFSET(AU129,0,-MIN(AU$84-1,$F139-1)):AU129)/$F139","v":0},{"$f":"-SUM(OFFSET(AV129,0,-MIN(AV$84-1,$F139-1)):AV129)/$F139","v":0}]
[null,"Amort. -  PRC 10 ans (including CASEP PRC - 10 ans)",{"$nulls":3},{"$f":"D50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I130,0,-MIN(I$84-1,$F140-1)):I130)/$F140-SUM(OFFSET(I131,0,-MIN(I$84-1,$F140-1)):I131)/$F140","v":{"v":-144.53488372093022,"d":"-145"}},{"$f":"-SUM(OFFSET(J130,0,-MIN(J$84-1,$F140-1)):J130)/$F140-SUM(OFFSET(J131,0,-MIN(J$84-1,$F140-1)):J131)/$F140","v":{"v":-189.73837209302326,"d":"-190"}},{"$f":"-SUM(OFFSET(K130,0,-MIN(K$84-1,$F140-1)):K130)/$F140-SUM(OFFSET(K131,0,-MIN(K$84-1,$F140-1)):K131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(L130,0,-MIN(L$84-1,$F140-1)):L130)/$F140-SUM(OFFSET(L131,0,-MIN(L$84-1,$F140-1)):L131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(M130,0,-MIN(M$84-1,$F140-1)):M130)/$F140-SUM(OFFSET(M131,0,-MIN(M$84-1,$F140-1)):M131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(N130,0,-MIN(N$84-1,$F140-1)):N130)/$F140-SUM(OFFSET(N131,0,-MIN(N$84-1,$F140-1)):N131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(O130,0,-MIN(O$84-1,$F140-1)):O130)/$F140-SUM(OFFSET(O131,0,-MIN(O$84-1,$F140-1)):O131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(P130,0,-MIN(P$84-1,$F140-1)):P130)/$F140-SUM(OFFSET(P131,0,-MIN(P$84-1,$F140-1)):P131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(Q130,0,-MIN(Q$84-1,$F140-1)):Q130)/$F140-SUM(OFFSET(Q131,0,-MIN(Q$84-1,$F140-1)):Q131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(R130,0,-MIN(R$84-1,$F140-1)):R130)/$F140-SUM(OFFSET(R131,0,-MIN(R$84-1,$F140-1)):R131)/$F140","v":{"v":-218.8081395348837,"d":"-219"}},{"$f":"-SUM(OFFSET(S130,0,-MIN(S$84-1,$F140-1)):S130)/$F140-SUM(OFFSET(S131,0,-MIN(S$84-1,$F140-1)):S131)/$F140","v":{"v":-74.27325581395348,"d":"-74"}},{"$f":"-SUM(OFFSET(T130,0,-MIN(T$84-1,$F140-1)):T130)/$F140-SUM(OFFSET(T131,0,-MIN(T$84-1,$F140-1)):T131)/$F140","v":{"v":-29.069767441860467,"d":"-29"}},{"$f":"-SUM(OFFSET(U130,0,-MIN(U$84-1,$F140-1)):U130)/$F140-SUM(OFFSET(U131,0,-MIN(U$84-1,$F140-1)):U131)/$F140","v":0},{"$f":"-SUM(OFFSET(V130,0,-MIN(V$84-1,$F140-1)):V130)/$F140-SUM(OFFSET(V131,0,-MIN(V$84-1,$F140-1)):V131)/$F140","v":0},{"$f":"-SUM(OFFSET(W130,0,-MIN(W$84-1,$F140-1)):W130)/$F140-SUM(OFFSET(W131,0,-MIN(W$84-1,$F140-1)):W131)/$F140","v":0},{"$f":"-SUM(OFFSET(X130,0,-MIN(X$84-1,$F140-1)):X130)/$F140-SUM(OFFSET(X131,0,-MIN(X$84-1,$F140-1)):X131)/$F140","v":0},{"$f":"-SUM(OFFSET(Y130,0,-MIN(Y$84-1,$F140-1)):Y130)/$F140-SUM(OFFSET(Y131,0,-MIN(Y$84-1,$F140-1)):Y131)/$F140","v":0},{"$f":"-SUM(OFFSET(Z130,0,-MIN(Z$84-1,$F140-1)):Z130)/$F140-SUM(OFFSET(Z131,0,-MIN(Z$84-1,$F140-1)):Z131)/$F140","v":0},{"$f":"-SUM(OFFSET(AA130,0,-MIN(AA$84-1,$F140-1)):AA130)/$F140-SUM(OFFSET(AA131,0,-MIN(AA$84-1,$F140-1)):AA131)/$F140","v":0},{"$f":"-SUM(OFFSET(AB130,0,-MIN(AB$84-1,$F140-1)):AB130)/$F140-SUM(OFFSET(AB131,0,-MIN(AB$84-1,$F140-1)):AB131)/$F140","v":0},{"$f":"-SUM(OFFSET(AC130,0,-MIN(AC$84-1,$F140-1)):AC130)/$F140-SUM(OFFSET(AC131,0,-MIN(AC$84-1,$F140-1)):AC131)/$F140","v":0},{"$f":"-SUM(OFFSET(AD130,0,-MIN(AD$84-1,$F140-1)):AD130)/$F140-SUM(OFFSET(AD131,0,-MIN(AD$84-1,$F140-1)):AD131)/$F140","v":0},{"$f":"-SUM(OFFSET(AE130,0,-MIN(AE$84-1,$F140-1)):AE130)/$F140-SUM(OFFSET(AE131,0,-MIN(AE$84-1,$F140-1)):AE131)/$F140","v":0},{"$f":"-SUM(OFFSET(AF130,0,-MIN(AF$84-1,$F140-1)):AF130)/$F140-SUM(OFFSET(AF131,0,-MIN(AF$84-1,$F140-1)):AF131)/$F140","v":0},{"$f":"-SUM(OFFSET(AG130,0,-MIN(AG$84-1,$F140-1)):AG130)/$F140-SUM(OFFSET(AG131,0,-MIN(AG$84-1,$F140-1)):AG131)/$F140","v":0},{"$f":"-SUM(OFFSET(AH130,0,-MIN(AH$84-1,$F140-1)):AH130)/$F140-SUM(OFFSET(AH131,0,-MIN(AH$84-1,$F140-1)):AH131)/$F140","v":0},{"$f":"-SUM(OFFSET(AI130,0,-MIN(AI$84-1,$F140-1)):AI130)/$F140-SUM(OFFSET(AI131,0,-MIN(AI$84-1,$F140-1)):AI131)/$F140","v":0},{"$f":"-SUM(OFFSET(AJ130,0,-MIN(AJ$84-1,$F140-1)):AJ130)/$F140-SUM(OFFSET(AJ131,0,-MIN(AJ$84-1,$F140-1)):AJ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AK130,0,-MIN(AK$84-1,$F140-1)):AK130)/$F140-SUM(OFFSET(AK131,0,-MIN(AK$84-1,$F140-1)):AK131)/$F140","v":0},{"$f":"-SUM(OFFSET(AL130,0,-MIN(AL$84-1,$F140-1)):AL130)/$F140-SUM(OFFSET(AL131,0,-MIN(AL$84-1,$F140-1)):AL131)/$F140","v":0},{"$f":"-SUM(OFFSET(AM130,0,-MIN(AM$84-1,$F140-1)):AM130)/$F140-SUM(OFFSET(AM131,0,-MIN(AM$84-1,$F140-1)):AM131)/$F140","v":0},{"$f":"-SUM(OFFSET(AN130,0,-MIN(AN$84-1,$F140-1)):AN130)/$F140-SUM(OFFSET(AN131,0,-MIN(AN$84-1,$F140-1)):AN131)/$F140","v":0},{"$f":"-SUM(OFFSET(AO130,0,-MIN(AO$84-1,$F140-1)):AO130)/$F140-SUM(OFFSET(AO131,0,-MIN(AO$84-1,$F140-1)):AO131)/$F140","v":0},{"$f":"-SUM(OFFSET(AP130,0,-MIN(AP$84-1,$F140-1)):AP130)/$F140-SUM(OFFSET(AP131,0,-MIN(AP$84-1,$F140-1)):AP131)/$F140","v":0},{"$f":"-SUM(OFFSET(AQ130,0,-MIN(AQ$84-1,$F140-1)):AQ130)/$F140-SUM(OFFSET(AQ131,0,-MIN(AQ$84-1,$F140-1)):AQ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AR130,0,-MIN(AR$84-1,$F140-1)):AR130)/$F140-SUM(OFFSET(AR131,0,-MIN(AR$84-1,$F140-1)):AR131)/$F140","v":0},{"$f":"-SUM(OFFSET(AS130,0,-MIN(AS$84-1,$F140-1)):AS130)/$F140-SUM(OFFSET(AS131,0,-MIN(AS$84-1,$F140-1)):AS131)/$F140","v":0},{"$f":"-SUM(OFFSET(AT130,0,-MIN(AT$84-1,$F140-1)):AT130)/$F140-SUM(OFFSET(AT131,0,-MIN(AT$84-1,$F140-1)):AT131)/$F140","v":0},{"$f":"-SUM(OFFSET(AU130,0,-MIN(AU$84-1,$F140-1)):AU130)/$F140-SUM(OFFSET(AU131,0,-MIN(AU$84-1,$F140-1)):AU131)/$F140","v":0},{"$f":"-SUM(OFFSET(AV130,0,-MIN(AV$84-1,$F140-1)):AV130)/$F140-SUM(OFFSET(AV131,0,-MIN(AV$84-1,$F140-1)):AV131)/$F140","v":0}]
[{"$nulls":8},{"$f":"SUM(I134:I140)","v":{"v":-3339.157609395669,"d":"-3,339"}},{"v":-3410.214120268613,"d":"-3,410"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3294.0854598034966,"d":"-3,294"},{"v":-3248.881971431404,"d":"-3,249"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-1634.3860477248043,"d":"-1,634"},{"v":-1562.3870275818008,"d":"-1,562"},{"v":-1562.2888770608972,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"}]
[]
[null,"Net amortized balance",{"$nulls":5},{"$f":"+H132","v":{"v":103644.33570470453,"d":"103,644"}},{"$f":"H143+I132+I141","v":{"v":102294.18303927785,"d":"102,294"}},{"v":99322.05031435807,"d":"99,322"},{"v":96174.12764525226,"d":"96,174"},{"v":92735.50730172783,"d":"92,736"},{"v":89296.88695820341,"d":"89,297"},{"v":85858.26661467899,"d":"85,858"},{"v":82419.64627115456,"d":"82,420"},{"v":78981.02592763014,"d":"78,981"},{"v":75542.40558410571,"d":"75,542"},{"v":72103.78524058129,"d":"72,104"},{"v":68809.6997807778,"d":"68,810"},{"v":65560.8178093464,"d":"65,561"},{"v":62341.00560535685,"d":"62,341"},{"v":59121.1934013673,"d":"59,121"},{"v":55901.381197377756,"d":"55,901"},{"v":52681.56899338821,"d":"52,682"},{"v":49461.75678939866,"d":"49,462"},{"v":46241.94458540912,"d":"46,242"},{"v":43022.13238141957,"d":"43,022"},{"v":39802.320177430025,"d":"39,802"},{"v":36582.50797344048,"d":"36,583"},{"v":34948.12192571568,"d":"34,948"},{"v":33385.73489813387,"d":"33,386"},{"v":31823.446021072974,"d":"31,823"},{"v":30261.13808354696,"d":"30,261"},{"v":28698.830146020948,"d":"28,699"},{"v":27136.522208494935,"d":"27,137"},{"v":25574.21427096892,"d":"25,574"},{"v":24011.90633344291,"d":"24,012"},{"v":22449.598395916895,"d":"22,450"},{"v":20887.290458390882,"d":"20,887"},{"v":19324.98252086487,"d":"19,325"},{"v":17762.674583338856,"d":"17,763"},{"v":16200.366645812843,"d":"16,200"},{"v":14638.05870828683,"d":"14,638"},{"v":13075.750770760817,"d":"13,076"},{"v":11513.442833234803,"d":"11,513"},{"v":9951.13489570879,"d":"9,951"},{"v":8388.826958182777,"d":"8,389"},{"v":6826.519020656764,"d":"6,827"}]
[null,"Immobilisations nettes finales pour calcul de la TSP",{"$nulls":6},{"$f":"H144+SUM(H123:H127)+I129+I130+I131+I141","v":{"v":101750.52693251817,"d":"101,751"}},{"v":99336.00380273018,"d":"99,336"},{"v":96174.12764525227,"d":"96,174"},{"v":92735.50730172785,"d":"92,736"},{"v":89296.88695820342,"d":"89,297"},{"v":85858.266614679,"d":"85,858"},{"v":82419.64627115458,"d":"82,420"},{"v":78981.02592763015,"d":"78,981"},{"v":75542.40558410573,"d":"75,542"},{"v":72103.7852405813,"d":"72,104"},{"v":68809.69978077781,"d":"68,810"},{"v":65560.81780934641,"d":"65,561"},{"v":62341.00560535686,"d":"62,341"},{"v":59121.193401367316,"d":"59,121"},{"v":55901.38119737777,"d":"55,901"},{"v":52681.568993388224,"d":"52,682"},{"v":49461.75678939868,"d":"49,462"},{"v":46241.94458540913,"d":"46,242"},{"v":43022.132381419586,"d":"43,022"},{"v":39802.32017743004,"d":"39,802"},{"v":36582.50797344049,"d":"36,583"},{"v":34948.12192571569,"d":"34,948"},{"v":33385.73489813389,"d":"33,386"},{"v":31823.44602107299,"d":"31,823"},{"v":30261.138083546975,"d":"30,261"},{"v":28698.830146020962,"d":"28,699"},{"v":27136.52220849495,"d":"27,137"},{"v":25574.214270968936,"d":"25,574"},{"v":24011.906333442923,"d":"24,012"},{"v":22449.59839591691,"d":"22,450"},{"v":20887.290458390897,"d":"20,887"},{"v":19324.982520864884,"d":"19,325"},{"v":17762.67458333887,"d":"17,763"},{"v":16200.366645812857,"d":"16,200"},{"v":14638.058708286844,"d":"14,638"},{"v":13075.750770760831,"d":"13,076"},{"v":11513.442833234818,"d":"11,513"},{"v":9951.134895708805,"d":"9,951"},{"v":8388.826958182792,"d":"8,389"},{"v":6826.519020656779,"d":"6,827"}]
[]
[null,{"$f":"\"FNACC -  \"&B35","v":"FNACC -  Main line - Total"},{"$nulls":5},{"$f":"H123","v":{"v":69318.8365216973,"d":"69,319"}},{"$f":"H146+I153","v":{"v":67239.27142604638,"d":"67,239"}},{"$f":"I146+J153+I123","v":{"v":63204.9151404836,"d":"63,205"}},{"v":59412.620232054585,"d":"59,413"},{"v":55847.86301813131,"d":"55,848"},{"v":52496.99123704343,"d":"52,497"},{"v":49347.17176282083,"d":"49,347"},{"v":46386.34145705158,"d":"46,386"},{"v":43603.16096962849,"d":"43,603"},{"v":40986.971311450776,"d":"40,987"},{"v":38527.75303276373,"d":"38,528"},{"v":36216.08785079791,"d":"36,216"},{"v":34043.12257975003,"d":"34,043"},{"v":32000.535224965028,"d":"32,001"},{"v":30080.503111467126,"d":"30,081"},{"v":28275.672924779097,"d":"28,276"},{"v":26579.13254929235,"d":"26,579"},{"v":24984.38459633481,"d":"24,984"},{"v":23485.32152055472,"d":"23,485"},{"v":22076.202229321436,"d":"22,076"},{"v":20751.63009556215,"d":"20,752"},{"v":19506.53228982842,"d":"19,507"},{"v":18336.140352438717,"d":"18,336"},{"v":17235.971931292395,"d":"17,236"},{"v":16201.813615414852,"d":"16,202"},{"v":15229.704798489962,"d":"15,230"},{"v":14315.922510580564,"d":"14,316"},{"v":13456.96715994573,"d":"13,457"},{"v":12649.549130348987,"d":"12,650"},{"v":11890.576182528048,"d":"11,891"},{"v":11177.141611576364,"d":"11,177"},{"v":10506.513114881782,"d":"10,507"},{"v":9876.122327988875,"d":"9,876"},{"v":9283.554988309543,"d":"9,284"},{"v":8726.54168901097,"d":"8,727"},{"v":8202.949187670312,"d":"8,203"},{"v":7710.772236410094,"d":"7,711"},{"v":7248.125902225488,"d":"7,248"},{"v":6813.238348091959,"d":"6,813"},{"v":6404.444047206442,"d":"6,404"},{"v":6020.177404374055,"d":"6,020"}]
[null,{"$f":"\"FNACC -  \"&B40","v":"FNACC -  Connection - Total"},{"$nulls":5},{"$f":"H124","v":{"v":34325.499183007225,"d":"34,325"}},{"$f":"H147+I154","v":{"v":33295.73420751701,"d":"33,296"}},{"$f":"I147+J154+I124","v":{"v":31825.336578622886,"d":"31,825"}},{"v":29902.281500184585,"d":"29,902"},{"v":28108.14461017351,"d":"28,108"},{"v":26421.6559335631,"d":"26,422"},{"v":24836.35657754931,"d":"24,836"},{"v":23346.175182896353,"d":"23,346"},{"v":21945.404671922573,"d":"21,945"},{"v":20628.68039160722,"d":"20,629"},{"v":19390.959568110786,"d":"19,391"},{"v":18227.50199402414,"d":"18,228"},{"v":17133.851874382693,"d":"17,134"},{"v":16105.820761919731,"d":"16,106"},{"v":15139.471516204547,"d":"15,139"},{"v":14231.103225232275,"d":"14,231"},{"v":13377.237031718338,"d":"13,377"},{"v":12574.602809815238,"d":"12,575"},{"v":11820.126641226325,"d":"11,820"},{"v":11110.919042752745,"d":"11,111"},{"v":10444.26390018758,"d":"10,444"},{"v":9817.608066176324,"d":"9,818"},{"v":9228.551582205746,"d":"9,229"},{"v":8674.8384872734,"d":"8,675"},{"v":8154.348178036997,"d":"8,154"},{"v":7665.087287354777,"d":"7,665"},{"v":7205.18205011349,"d":"7,205"},{"v":6772.87112710668,"d":"6,773"},{"v":6366.49885948028,"d":"6,366"},{"v":5984.508927911463,"d":"5,985"},{"v":5625.438392236775,"d":"5,625"},{"v":5287.912088702568,"d":"5,288"},{"v":4970.637363380414,"d":"4,971"},{"v":4672.3991215775895,"d":"4,672"},{"v":4392.055174282934,"d":"4,392"},{"v":4128.531863825958,"d":"4,129"},{"v":3880.8199519964005,"d":"3,881"},{"v":3647.9707548766164,"d":"3,648"},{"v":3429.0925095840194,"d":"3,429"},{"v":3223.346959008978,"d":"3,223"},{"v":3029.9461414684392,"d":"3,030"}]
[null,{"$f":"\"FNACC -  \"&B41","v":"FNACC -  Compression"},{"$nulls":5},{"$f":"H125","v":0},{"$f":"H148+I155","v":0},{"$f":"I148+J155+I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B42","v":"FNACC -  Servitude"},{"$nulls":5},{"$f":"H126*$E$156","v":0},{"$f":"H149+I156","v":0},{"$f":"I149+J156+$E$156*I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B43","v":"FNACC -  Transport"},{"$nulls":5},{"$f":"H127","v":0},{"$f":"H150+I157","v":0},{"$f":"I150+J157+I127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"SUM(H146:H150)","v":{"v":103644.33570470453,"d":"103,644"}},{"v":100535.00563356339,"d":"100,535"},{"v":95030.25171910648,"d":"95,030"},{"v":89314.90173223917,"d":"89,315"},{"v":83956.00762830483,"d":"83,956"},{"v":78918.64717060653,"d":"78,919"},{"v":74183.52834037013,"d":"74,184"},{"v":69732.51663994793,"d":"69,733"},{"v":65548.56564155106,"d":"65,549"},{"v":61615.651703058,"d":"61,616"},{"v":57918.71260087451,"d":"57,919"},{"v":54443.58984482205,"d":"54,444"},{"v":51176.97445413272,"d":"51,177"},{"v":48106.35598688476,"d":"48,106"},{"v":45219.974627671676,"d":"45,220"},{"v":42506.77615001137,"d":"42,507"},{"v":39956.36958101069,"d":"39,956"},{"v":37558.987406150045,"d":"37,559"},{"v":35305.448161781045,"d":"35,305"},{"v":33187.12127207418,"d":"33,187"},{"v":31195.893995749728,"d":"31,196"},{"v":29324.140356004747,"d":"29,324"},{"v":27564.691934644463,"d":"27,565"},{"v":25910.810418565794,"d":"25,911"},{"v":24356.16179345185,"d":"24,356"},{"v":22894.79208584474,"d":"22,895"},{"v":21521.104560694053,"d":"21,521"},{"v":20229.83828705241,"d":"20,230"},{"v":19016.04798982927,"d":"19,016"},{"v":17875.08511043951,"d":"17,875"},{"v":16802.58000381314,"d":"16,803"},{"v":15794.42520358435,"d":"15,794"},{"v":14846.759691369289,"d":"14,847"},{"v":13955.954109887132,"d":"13,956"},{"v":13118.596863293904,"d":"13,119"},{"v":12331.48105149627,"d":"12,331"},{"v":11591.592188406494,"d":"11,592"},{"v":10896.096657102105,"d":"10,896"},{"v":10242.330857675977,"d":"10,242"},{"v":9627.791006215419,"d":"9,628"},{"v":9050.123545842494,"d":"9,050"}]
[null,"Fiscal depreciation",null,null,"Base d'imposition","Rate"]
[null,{"$f":"\"Amort. fiscal -  \"&B35","v":"Amort. fiscal -  Main line - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$35,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E35","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H146*$F153/2","v":{"v":-2079.565095650919,"d":"-2,080"}},{"$f":"-I146*$F153-I123*$F153/2","v":{"v":-4034.356285562783,"d":"-4,034"}},{"v":-3792.294908429016,"d":"-3,792"},{"v":-3564.757213923275,"d":"-3,565"},{"v":-3350.871781087879,"d":"-3,351"},{"v":-3149.819474222606,"d":"-3,150"},{"v":-2960.8303057692497,"d":"-2,961"},{"v":-2783.1804874230947,"d":"-2,783"},{"v":-2616.189658177709,"d":"-2,616"},{"v":-2459.2182786870467,"d":"-2,459"},{"v":-2311.6651819658236,"d":"-2,312"},{"v":-2172.9652710478745,"d":"-2,173"},{"v":-2042.5873547850017,"d":"-2,043"},{"v":-1920.0321134979015,"d":"-1,920"},{"v":-1804.8301866880274,"d":"-1,805"},{"v":-1696.5403754867457,"d":"-1,697"},{"v":-1594.747952957541,"d":"-1,595"},{"v":-1499.0630757800886,"d":"-1,499"},{"v":-1409.119291233283,"d":"-1,409"},{"v":-1324.572133759286,"d":"-1,325"},{"v":-1245.0978057337288,"d":"-1,245"},{"v":-1170.3919373897052,"d":"-1,170"},{"v":-1100.168421146323,"d":"-1,100"},{"v":-1034.1583158775436,"d":"-1,034"},{"v":-972.1088169248911,"d":"-972"},{"v":-913.7822879093977,"d":"-914"},{"v":-858.9553506348337,"d":"-859"},{"v":-807.4180295967438,"d":"-807"},{"v":-758.9729478209392,"d":"-759"},{"v":-713.4345709516829,"d":"-713"},{"v":-670.6284966945818,"d":"-671"},{"v":-630.3907868929069,"d":"-630"},{"v":-592.5673396793325,"d":"-593"},{"v":-557.0132992985725,"d":"-557"},{"v":-523.5925013406581,"d":"-524"},{"v":-492.17695126021874,"d":"-492"},{"v":-462.6463341846056,"d":"-463"},{"v":-434.88755413352925,"d":"-435"},{"v":-408.79430088551754,"d":"-409"},{"v":-384.2666428323865,"d":"-384"}]
[null,{"$f":"\"Amort. fiscal -  \"&B40","v":"Amort. fiscal -  Connection - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$40,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E40","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H147*$F154/2","v":{"v":-1029.7649754902168,"d":"-1,030"}},{"$f":"-I147*$F154-I124*$F154/2","v":{"v":-2014.0537356538111,"d":"-2,014"}},{"v":-1909.1015900662103,"d":"-1,909"},{"v":-1794.136890011075,"d":"-1,794"},{"v":-1686.4886766104105,"d":"-1,686"},{"v":-1585.2993560137859,"d":"-1,585"},{"v":-1490.1813946529587,"d":"-1,490"},{"v":-1400.7705109737813,"d":"-1,401"},{"v":-1316.7242803153545,"d":"-1,317"},{"v":-1237.7208234964332,"d":"-1,238"},{"v":-1163.4575740866471,"d":"-1,163"},{"v":-1093.6501196414483,"d":"-1,094"},{"v":-1028.0311124629616,"d":"-1,028"},{"v":-966.3492457151838,"d":"-966"},{"v":-908.3682909722728,"d":"-908"},{"v":-853.8661935139364,"d":"-854"},{"v":-802.6342219031002,"d":"-803"},{"v":-754.4761685889142,"d":"-754"},{"v":-709.2075984735794,"d":"-709"},{"v":-666.6551425651646,"d":"-667"},{"v":-626.6558340112548,"d":"-627"},{"v":-589.0564839705794,"d":"-589"},{"v":-553.7130949323447,"d":"-554"},{"v":-520.490309236404,"d":"-520"},{"v":-489.2608906822198,"d":"-489"},{"v":-459.9052372412866,"d":"-460"},{"v":-432.3109230068094,"d":"-432"},{"v":-406.3722676264008,"d":"-406"},{"v":-381.98993156881676,"d":"-382"},{"v":-359.07053567468773,"d":"-359"},{"v":-337.5263035342065,"d":"-338"},{"v":-317.2747253221541,"d":"-317"},{"v":-298.23824180282486,"d":"-298"},{"v":-280.3439472946554,"d":"-280"},{"v":-263.52331045697605,"d":"-264"},{"v":-247.71191182955747,"d":"-248"},{"v":-232.849197119784,"d":"-233"},{"v":-218.87824529259697,"d":"-219"},{"v":-205.74555057504116,"d":"-206"},{"v":-193.40081754053867,"d":"-193"}]
[null,{"$f":"\"Amort. fiscal -  \"&B41","v":"Amort. fiscal -  Compression"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$41,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E41","v":{"v":0.2,"d":"20.0%"}},null,null,{"$f":"-H148*$F155/2","v":0},{"$f":"-I148*$F155-I125*$F155/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B42","v":"Amort. fiscal -  Servitude"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$42,1),75%,100%),100%)","v":{"v":0.75,"d":"75.0%"}},{"$f":"E42","v":{"v":0.07,"d":"7.0%"}},null,null,{"$f":"-H149*$F156/2","v":0},{"$f":"-I149*$F156-$E$156*I126*$F156/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B43","v":"Amort. fiscal -  Transport"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$43,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E43","v":{"v":0.08,"d":"8.0%"}},null,null,{"$f":"-H150*$F157/2","v":0},{"$f":"-I150*$F157-I127*$F157/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 5 ans",{"$nulls":3},{"$f":"E49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"I139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 10 ans",{"$nulls":3},{"$f":"E50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"I140","v":{"v":-144.53488372093022,"d":"-145"}},{"v":-189.73837209302326,"d":"-190"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-218.8081395348837,"d":"-219"},{"v":-74.27325581395348,"d":"-74"},{"v":-29.069767441860467,"d":"-29"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},{"$f":"SUM(I153:I159)","v":{"v":-3253.864954862066,"d":"-3,254"}},{"v":-6238.148393309617,"d":"-6,238"},{"v":-5920.20463803011,"d":"-5,920"},{"v":-5577.7022434692335,"d":"-5,578"},{"v":-5256.1685972331725,"d":"-5,256"},{"v":-4953.926969771275,"d":"-4,954"},{"v":-4669.819839957092,"d":"-4,670"},{"v":-4402.75913793176,"d":"-4,403"},{"v":-4151.722078027948,"d":"-4,152"},{"v":-3915.7472417183635,"d":"-3,916"},{"v":-3549.3960118664245,"d":"-3,549"},{"v":-3295.6851581311835,"d":"-3,296"},{"v":-3070.618467247963,"d":"-3,071"},{"v":-2886.3813592130855,"d":"-2,886"},{"v":-2713.1984776603003,"d":"-2,713"},{"v":-2550.406569000682,"d":"-2,550"},{"v":-2397.382174860641,"d":"-2,397"},{"v":-2253.539244369003,"d":"-2,254"},{"v":-2118.3268897068624,"d":"-2,118"},{"v":-1991.2272763244507,"d":"-1,991"},{"v":-1871.7536397449835,"d":"-1,872"},{"v":-1759.4484213602846,"d":"-1,759"},{"v":-1653.8815160786676,"d":"-1,654"},{"v":-1554.6486251139477,"d":"-1,555"},{"v":-1461.369707607111,"d":"-1,461"},{"v":-1373.6875251506845,"d":"-1,374"},{"v":-1291.2662736416432,"d":"-1,291"},{"v":-1213.7902972231445,"d":"-1,214"},{"v":-1140.962879389756,"d":"-1,141"},{"v":-1072.5051066263707,"d":"-1,073"},{"v":-1008.1548002287883,"d":"-1,008"},{"v":-947.665512215061,"d":"-948"},{"v":-890.8055814821573,"d":"-891"},{"v":-837.357246593228,"d":"-837"},{"v":-787.1158117976343,"d":"-787"},{"v":-739.8888630897762,"d":"-740"},{"v":-695.4955313043896,"d":"-695"},{"v":-653.7657994261263,"d":"-654"},{"v":-614.5398514605587,"d":"-615"},{"v":-577.6674603729251,"d":"-578"}]
[]
["2.4","Tax",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I162+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Net income",{"$nulls":6},{"$f":"$F$80*I103","v":{"v":3868.991130211788,"d":"3,869"}},{"v":3791.0908545706625,"d":"3,791"},{"v":3674.6916391288964,"d":"3,675"},{"v":3548.8564383058615,"d":"3,549"},{"v":3419.6605934413988,"d":"3,420"},{"v":3290.464748576936,"d":"3,290"},{"v":3161.2689037124733,"d":"3,161"},{"v":3032.0730588480105,"d":"3,032"},{"v":2902.877213983548,"d":"2,903"},{"v":2773.681369119085,"d":"2,774"},{"v":2647.200756607894,"d":"2,647"},{"v":2524.2845691911934,"d":"2,524"},{"v":2402.763679172443,"d":"2,403"},{"v":2281.7888938104247,"d":"2,282"},{"v":2160.8141084484064,"d":"2,161"},{"v":2039.839323086388,"d":"2,040"},{"v":1918.8645377243697,"d":"1,919"},{"v":1797.8897523623514,"d":"1,798"},{"v":1676.9149670003328,"d":"1,677"},{"v":1555.9401816383145,"d":"1,556"},{"v":1434.9653962762961,"d":"1,435"},{"v":1343.774426989608,"d":"1,344"},{"v":1283.7198473844505,"d":"1,284"},{"v":1225.0196852411977,"d":"1,225"},{"v":1166.3210088837482,"d":"1,166"},{"v":1107.621974456397,"d":"1,108"},{"v":1048.9229400290462,"d":"1,049"},{"v":990.2239056016953,"d":"990"},{"v":931.5248711743443,"d":"932"},{"v":872.8258367469934,"d":"873"},{"v":814.1268023196425,"d":"814"},{"v":755.4277678922915,"d":"755"},{"v":696.7287334649405,"d":"697"},{"v":638.0296990375896,"d":"638"},{"v":579.3306646102386,"d":"579"},{"v":520.6316301828875,"d":"521"},{"v":461.93259575553657,"d":"462"},{"v":403.23356132818554,"d":"403"},{"v":344.5345269008345,"d":"345"},{"v":285.83549247348355,"d":"286"}]
[]
[null,"Accounting depreciation",{"$nulls":6},{"$f":"+I141","v":{"v":-3339.157609395669,"d":"-3,339"}},{"v":-3410.214120268613,"d":"-3,410"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3294.0854598034966,"d":"-3,294"},{"v":-3248.881971431404,"d":"-3,249"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-1634.3860477248043,"d":"-1,634"},{"v":-1562.3870275818008,"d":"-1,562"},{"v":-1562.2888770608972,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"}]
[null,"Fiscal depreciation",{"$nulls":6},{"$f":"I160","v":{"v":-3253.864954862066,"d":"-3,254"}},{"v":-6238.148393309617,"d":"-6,238"},{"v":-5920.20463803011,"d":"-5,920"},{"v":-5577.7022434692335,"d":"-5,578"},{"v":-5256.1685972331725,"d":"-5,256"},{"v":-4953.926969771275,"d":"-4,954"},{"v":-4669.819839957092,"d":"-4,670"},{"v":-4402.75913793176,"d":"-4,403"},{"v":-4151.722078027948,"d":"-4,152"},{"v":-3915.7472417183635,"d":"-3,916"},{"v":-3549.3960118664245,"d":"-3,549"},{"v":-3295.6851581311835,"d":"-3,296"},{"v":-3070.618467247963,"d":"-3,071"},{"v":-2886.3813592130855,"d":"-2,886"},{"v":-2713.1984776603003,"d":"-2,713"},{"v":-2550.406569000682,"d":"-2,550"},{"v":-2397.382174860641,"d":"-2,397"},{"v":-2253.539244369003,"d":"-2,254"},{"v":-2118.3268897068624,"d":"-2,118"},{"v":-1991.2272763244507,"d":"-1,991"},{"v":-1871.7536397449835,"d":"-1,872"},{"v":-1759.4484213602846,"d":"-1,759"},{"v":-1653.8815160786676,"d":"-1,654"},{"v":-1554.6486251139477,"d":"-1,555"},{"v":-1461.369707607111,"d":"-1,461"},{"v":-1373.6875251506845,"d":"-1,374"},{"v":-1291.2662736416432,"d":"-1,291"},{"v":-1213.7902972231445,"d":"-1,214"},{"v":-1140.962879389756,"d":"-1,141"},{"v":-1072.5051066263707,"d":"-1,073"},{"v":-1008.1548002287883,"d":"-1,008"},{"v":-947.665512215061,"d":"-948"},{"v":-890.8055814821573,"d":"-891"},{"v":-837.357246593228,"d":"-837"},{"v":-787.1158117976343,"d":"-787"},{"v":-739.8888630897762,"d":"-740"},{"v":-695.4955313043896,"d":"-695"},{"v":-653.7657994261263,"d":"-654"},{"v":-614.5398514605587,"d":"-615"},{"v":-577.6674603729251,"d":"-578"}]
[]
[null,"1 - Tax rate",{"$nulls":6},{"$f":"1-$F$72","v":{"v":0.731,"d":"73.10%"}},{"$f":"I169","v":{"v":0.731,"d":"73.10%"}},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"}]
[]
[null,"Tax (gross up)",{"$nulls":6},{"$f":"((I164-I166+I167)/I169)-(I164-I166+I167)","v":{"v":1455.1331574507667,"d":"1,455"}},{"v":354.4310813016116,"d":"354"},{"v":439.0504455590212,"d":"439"},{"v":518.781601667748,"d":"519"},{"v":589.5598076444376,"d":"590"},{"v":653.2387618423986,"d":"653"},{"v":710.2444193683564,"d":"710"},{"v":760.9771780226297,"d":"761"},{"v":805.8134117375203,"d":"806"},{"v":845.1069120093912,"d":"845"},{"v":880.1894186355621,"d":"880"},{"v":911.6860354174974,"d":"912"},{"v":939.092400657828,"d":"939"},{"v":962.3722430641196,"d":"962"},{"v":981.584251101488,"d":"982"},{"v":996.9724948320686,"d":"997"},{"v":1008.7664001142684,"d":"1,009"},{"v":1017.1816272549904,"d":"1,017"},{"v":1022.4208969427232,"d":"1,022"},{"v":1024.6747666246465,"d":"1,025"},{"v":1024.1223603011085,"d":"1,024"},{"v":448.47269815630693,"d":"448"},{"v":438.72588446068403,"d":"439"},{"v":453.6053667628066,"d":"454"},{"v":466.33753110521616,"d":"466"},{"v":477.0030123908816,"d":"477"},{"v":485.7325286630769,"d":"486"},{"v":492.6422378226098,"d":"493"},{"v":497.8413282962408,"d":"498"},{"v":501.4324372051235,"d":"501"},{"v":503.51204344314306,"d":"504"},{"v":504.17083717055084,"d":"504"},{"v":503.4940671379841,"d":"503"},{"v":501.56186717104106,"d":"502"},{"v":498.44956306578433,"d":"498"},{"v":494.2279610705125,"d":"494"},{"v":488.9636190586268,"d":"489"},{"v":482.71910143112405,"d":"483"},{"v":475.55321872494096,"d":"476"},{"v":467.5212528447987,"d":"468"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"(1-I$169)*(I27-I88-I89-I90+I167)","v":{"v":1704.177359627422,"d":"1,704"}},{"v":1065.7339919858455,"d":"1,066"},{"v":1327.2910825089482,"d":"1,327"},{"v":1457.3204486000095,"d":"1,457"},{"v":1563.9440274914193,"d":"1,564"},{"v":1659.121858364791,"d":"1,659"},{"v":1749.421509370927,"d":"1,749"},{"v":1835.1356713018627,"d":"1,835"},{"v":1916.5394735021089,"d":"1,917"},{"v":1993.8915375555084,"d":"1,994"},{"v":2105.7316532159866,"d":"2,106"},{"v":2187.0891116254925,"d":"2,187"},{"v":2260.6239937161768,"d":"2,261"},{"v":2323.1757180206564,"d":"2,323"},{"v":2382.7538554014536,"d":"2,383"},{"v":2439.536821073989,"d":"2,440"},{"v":2493.6923253407576,"d":"2,494"},{"v":2545.378015886106,"d":"2,545"},{"v":2594.7420815333194,"d":"2,595"},{"v":2641.923819776286,"d":"2,642"},{"v":2687.054170259261,"d":"2,687"},{"v":2723.8590217073147,"d":"2,724"},{"v":2758.560750884362,"d":"2,759"},{"v":2791.5582341728123,"d":"2,792"},{"v":2822.9541755100686,"d":"2,823"},{"v":2852.844595118765,"d":"2,853"},{"v":2881.319824302615,"d":"2,881"},{"v":2908.4647744871086,"d":"2,908"},{"v":2934.3592624122075,"d":"2,934"},{"v":2959.078315813475,"d":"2,959"},{"v":2982.6924607623423,"d":"2,983"},{"v":3005.2679917659525,"d":"3,005"},{"v":3026.867225661021,"d":"3,027"},{"v":3047.5487402740605,"d":"3,048"},{"v":3067.367598761993,"d":"3,067"},{"v":3086.375560492324,"d":"3,086"},{"v":3104.62127927051,"d":"3,105"},{"v":3122.1504896736806,"d":"3,122"},{"v":3139.006182204336,"d":"3,139"},{"v":3155.228767934827,"d":"3,155"}]
[]
[null,"États financiers pro forma"]
[]
["Section 3  -  Financial statement",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["3.1","Income statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"+I178+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Income of the project",null,null,"Rev. requis ou Rev. tarifaire ?  ","Revenu requis",null,null,{"$f":"I27","v":{"v":11555.061280835664,"d":"11,555"}},{"v":12134.093591933894,"d":"12,134"},{"v":12750.896269665125,"d":"12,751"},{"v":12841.872261878038,"d":"12,842"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"}]
[null,"Revenu requirement needed",{"$nulls":6},{"$f":"I94-I180","v":{"v":642.294254619108,"d":"642"}},{"v":-1107.7127292170317,"d":"-1,108"},{"v":-1812.650606844505,"d":"-1,813"},{"v":-2050.6340355444045,"d":"-2,051"},{"v":-2236.2515205397613,"d":"-2,236"},{"v":-2405.711026950319,"d":"-2,406"},{"v":-2581.84383003288,"d":"-2,582"},{"v":-2764.249531987127,"d":"-2,764"},{"v":-2952.5517588807543,"d":"-2,953"},{"v":-3146.396719217404,"d":"-3,146"},{"v":-3483.003812706944,"d":"-3,483"},{"v":-3718.178255306697,"d":"-3,718"},{"v":-3938.9123680384746,"d":"-3,939"},{"v":-4133.935794296398,"d":"-4,134"},{"v":-4333.027054923243,"d":"-4,333"},{"v":-4535.942079856877,"d":"-4,536"},{"v":-4742.451443238891,"d":"-4,742"},{"v":-4952.339484762384,"d":"-4,952"},{"v":-5165.403483738864,"d":"-5,165"},{"v":-5381.452882721156,"d":"-5,381"},{"v":-5600.308557708908,"d":"-5,600"},{"v":-7914.051001609562,"d":"-7,914"},{"v":-8103.627450662458,"d":"-8,104"},{"v":-8194.771896518354,"d":"-8,195"},{"v":-8287.944647277433,"d":"-8,288"},{"v":-8383.203644754656,"d":"-8,383"},{"v":-8480.398607245346,"d":"-8,480"},{"v":-8579.4133768487,"d":"-8,579"},{"v":-8680.138765137957,"d":"-8,680"},{"v":-8782.472134991962,"d":"-8,782"},{"v":-8886.317007516831,"d":"-8,886"},{"v":-8991.58269255231,"d":"-8,992"},{"v":-9098.183941347765,"d":"-9,098"},{"v":-9206.040620077594,"d":"-9,206"},{"v":-9315.077402945739,"d":"-9,315"},{"v":-9425.223483703898,"d":"-9,425"},{"v":-9536.412304478668,"d":"-9,536"},{"v":-9648.58130086906,"d":"-9,649"},{"v":-9761.67166233813,"d":"-9,762"},{"v":-9875.62810698116,"d":"-9,876"}]
[null,"OPEX",{"$nulls":6},{"$f":"-(I88+I89+I90)","v":{"v":-1965.9645057973075,"d":"-1,966"}},{"v":-1934.1087971899062,"d":"-1,934"},{"v":-1896.5240386649466,"d":"-1,897"},{"v":-1846.6218823492898,"d":"-1,847"},{"v":-1795.400204522005,"d":"-1,795"},{"v":-1743.8208993691385,"d":"-1,744"},{"v":-1692.2415942162722,"d":"-1,692"},{"v":-1640.6622890634058,"d":"-1,641"},{"v":-1589.0829839105395,"d":"-1,589"},{"v":-1537.503678757673,"d":"-1,538"},{"v":-1488.0923968606207,"d":"-1,488"},{"v":-1439.3591672891496,"d":"-1,439"},{"v":-1391.0619842293065,"d":"-1,391"},{"v":-1342.7648011694632,"d":"-1,343"},{"v":-1294.46761810962,"d":"-1,294"},{"v":-1246.1704350497769,"d":"-1,246"},{"v":-1197.8732519899338,"d":"-1,198"},{"v":-1149.5760689300905,"d":"-1,150"},{"v":-1101.2788858702472,"d":"-1,101"},{"v":-1052.9817028104042,"d":"-1,053"},{"v":-1004.6845197505609,"d":"-1,005"},{"v":-980.1687290346888,"d":"-980"},{"v":-956.7329236209619,"d":"-957"},{"v":-933.2985904650484,"d":"-933"},{"v":-909.8639714021581,"d":"-910"},{"v":-886.429352339268,"d":"-886"},{"v":-862.9947332763777,"d":"-863"},{"v":-839.5601142134876,"d":"-840"},{"v":-816.1254951505973,"d":"-816"},{"v":-792.6908760877072,"d":"-793"},{"v":-769.2562570248169,"d":"-769"},{"v":-745.8216379619269,"d":"-746"},{"v":-722.3870188990365,"d":"-722"},{"v":-698.9523998361462,"d":"-699"},{"v":-675.5177807732562,"d":"-676"},{"v":-652.0831617103659,"d":"-652"},{"v":-628.6485426474758,"d":"-629"},{"v":-605.2139235845855,"d":"-605"},{"v":-581.7793045216954,"d":"-582"},{"v":-558.3446854588051,"d":"-558"}]
[null,"EBITDA",{"$nulls":6},{"$f":"+I180+I181+I182","v":{"v":10231.391029657465,"d":"10,231"}},{"v":9092.272065526955,"d":"9,092"},{"v":9041.721624155674,"d":"9,042"},{"v":8944.616343984344,"d":"8,945"},{"v":8833.835394505379,"d":"8,834"},{"v":8715.955193247688,"d":"8,716"},{"v":8591.401695317994,"d":"8,591"},{"v":8460.575298516613,"d":"8,461"},{"v":8323.852376775852,"d":"8,324"},{"v":8181.586721592069,"d":"8,182"},{"v":7894.390909999582,"d":"7,894"},{"v":7707.949696971299,"d":"7,708"},{"v":7535.512767299365,"d":"7,536"},{"v":7388.786524101284,"d":"7,389"},{"v":7237.992446534283,"d":"7,238"},{"v":7083.374604660492,"d":"7,083"},{"v":6925.16242433832,"d":"6,925"},{"v":6763.571565874671,"d":"6,764"},{"v":6598.804749958034,"d":"6,599"},{"v":6431.052534035585,"d":"6,431"},{"v":6260.494042107677,"d":"6,260"},{"v":3971.2673889228945,"d":"3,971"},{"v":3805.1267452837264,"d":"3,805"},{"v":3737.416632583743,"d":"3,737"},{"v":3667.678500887555,"d":"3,668"},{"v":3595.8541224732217,"d":"3,596"},{"v":3522.093779045422,"d":"3,522"},{"v":3446.5136285049575,"d":"3,447"},{"v":3369.2228592785914,"d":"3,369"},{"v":3290.3241084874767,"d":"3,290"},{"v":3209.913855025498,"d":"3,210"},{"v":3128.082789052908,"d":"3,128"},{"v":3044.9161593203444,"d":"3,045"},{"v":2960.494099653405,"d":"2,960"},{"v":2874.8919358481508,"d":"2,875"},{"v":2788.180474152882,"d":"2,788"},{"v":2700.426272441002,"d":"2,700"},{"v":2611.6918951135003,"d":"2,612"},{"v":2522.0361527073196,"d":"2,522"},{"v":2431.5143271271813,"d":"2,432"}]
[null,"Depreciation",{"$nulls":6},{"$f":"-I91","v":{"v":-3339.157609395669,"d":"-3,339"}},{"v":-3410.214120268613,"d":"-3,410"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3438.620343524427,"d":"-3,439"},{"v":-3294.0854598034966,"d":"-3,294"},{"v":-3248.881971431404,"d":"-3,249"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-3219.8122039895434,"d":"-3,220"},{"v":-1634.3860477248043,"d":"-1,634"},{"v":-1562.3870275818008,"d":"-1,562"},{"v":-1562.2888770608972,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"},{"v":-1562.3079375260136,"d":"-1,562"}]
[null,"EBIT",{"$nulls":6},{"$f":"+I183+I184","v":{"v":6892.233420261796,"d":"6,892"}},{"v":5682.057945258342,"d":"5,682"},{"v":5603.101280631247,"d":"5,603"},{"v":5505.996000459917,"d":"5,506"},{"v":5395.215050980952,"d":"5,395"},{"v":5277.334849723261,"d":"5,277"},{"v":5152.781351793567,"d":"5,153"},{"v":5021.954954992186,"d":"5,022"},{"v":4885.2320332514255,"d":"4,885"},{"v":4742.966378067642,"d":"4,743"},{"v":4600.305450196085,"d":"4,600"},{"v":4459.067725539895,"d":"4,459"},{"v":4315.7005633098215,"d":"4,316"},{"v":4168.974320111741,"d":"4,169"},{"v":4018.1802425447395,"d":"4,018"},{"v":3863.5624006709486,"d":"3,864"},{"v":3705.350220348777,"d":"3,705"},{"v":3543.759361885128,"d":"3,544"},{"v":3378.992545968491,"d":"3,379"},{"v":3211.240330046042,"d":"3,211"},{"v":3040.681838118134,"d":"3,041"},{"v":2336.88134119809,"d":"2,337"},{"v":2242.7397177019257,"d":"2,243"},{"v":2175.127755522846,"d":"2,175"},{"v":2105.3705633615414,"d":"2,105"},{"v":2033.546184947208,"d":"2,034"},{"v":1959.7858415194082,"d":"1,960"},{"v":1884.205690978944,"d":"1,884"},{"v":1806.9149217525778,"d":"1,807"},{"v":1728.016170961463,"d":"1,728"},{"v":1647.6059174994843,"d":"1,648"},{"v":1565.7748515268945,"d":"1,566"},{"v":1482.6082217943308,"d":"1,483"},{"v":1398.1861621273915,"d":"1,398"},{"v":1312.5839983221372,"d":"1,313"},{"v":1225.8725366268686,"d":"1,226"},{"v":1138.1183349149883,"d":"1,138"},{"v":1049.3839575874867,"d":"1,049"},{"v":959.728215181306,"d":"960"},{"v":869.2063896011678,"d":"869"}]
[null,"Interests on the liability",{"$nulls":6},{"$f":"-$F$79*$E$79*I105","v":{"v":-1568.109132599241,"d":"-1,568"}},{"v":-1536.5360093860688,"d":"-1,537"},{"v":-1489.3591959433284,"d":"-1,489"},{"v":-1438.3579604863066,"d":"-1,438"},{"v":-1385.9946498951165,"d":"-1,386"},{"v":-1333.6313393039268,"d":"-1,334"},{"v":-1281.2680287127366,"d":"-1,281"},{"v":-1228.904718121547,"d":"-1,229"},{"v":-1176.5414075303568,"d":"-1,177"},{"v":-1124.178096939167,"d":"-1,124"},{"v":-1072.9152749526281,"d":"-1,073"},{"v":-1023.0971209312056,"d":"-1,023"},{"v":-973.8444834795505,"d":"-974"},{"v":-924.8131832371977,"d":"-925"},{"v":-875.781882994845,"d":"-876"},{"v":-826.7505827524923,"d":"-827"},{"v":-777.7192825101395,"d":"-778"},{"v":-728.6879822677867,"d":"-729"},{"v":-679.656682025434,"d":"-680"},{"v":-630.6253817830813,"d":"-631"},{"v":-581.5940815407284,"d":"-582"},{"v":-544.6342160521754,"d":"-545"},{"v":-520.2939858567909,"d":"-520"},{"v":-496.5027035188414,"d":"-497"},{"v":-472.71202337257665,"d":"-473"},{"v":-448.9211980999305,"d":"-449"},{"v":-425.13037282728436,"d":"-425"},{"v":-401.3395475546383,"d":"-401"},{"v":-377.5487222819921,"d":"-378"},{"v":-353.757897009346,"d":"-354"},{"v":-329.9670717366999,"d":"-330"},{"v":-306.17624646405375,"d":"-306"},{"v":-282.3854211914076,"d":"-282"},{"v":-258.59459591876146,"d":"-259"},{"v":-234.8037706461153,"d":"-235"},{"v":-211.01294537346917,"d":"-211"},{"v":-187.22212010082305,"d":"-187"},{"v":-163.4312948281769,"d":"-163"},{"v":-139.64046955553076,"d":"-140"},{"v":-115.84964428288463,"d":"-116"}]
[null,"Tax",{"$nulls":6},{"$f":"-I171","v":{"v":-1455.1331574507667,"d":"-1,455"}},{"v":-354.4310813016116,"d":"-354"},{"v":-439.0504455590212,"d":"-439"},{"v":-518.781601667748,"d":"-519"},{"v":-589.5598076444376,"d":"-590"},{"v":-653.2387618423986,"d":"-653"},{"v":-710.2444193683564,"d":"-710"},{"v":-760.9771780226297,"d":"-761"},{"v":-805.8134117375203,"d":"-806"},{"v":-845.1069120093912,"d":"-845"},{"v":-880.1894186355621,"d":"-880"},{"v":-911.6860354174974,"d":"-912"},{"v":-939.092400657828,"d":"-939"},{"v":-962.3722430641196,"d":"-962"},{"v":-981.584251101488,"d":"-982"},{"v":-996.9724948320686,"d":"-997"},{"v":-1008.7664001142684,"d":"-1,009"},{"v":-1017.1816272549904,"d":"-1,017"},{"v":-1022.4208969427232,"d":"-1,022"},{"v":-1024.6747666246465,"d":"-1,025"},{"v":-1024.1223603011085,"d":"-1,024"},{"v":-448.47269815630693,"d":"-448"},{"v":-438.72588446068403,"d":"-439"},{"v":-453.6053667628066,"d":"-454"},{"v":-466.33753110521616,"d":"-466"},{"v":-477.0030123908816,"d":"-477"},{"v":-485.7325286630769,"d":"-486"},{"v":-492.6422378226098,"d":"-493"},{"v":-497.8413282962408,"d":"-498"},{"v":-501.4324372051235,"d":"-501"},{"v":-503.51204344314306,"d":"-504"},{"v":-504.17083717055084,"d":"-504"},{"v":-503.4940671379841,"d":"-503"},{"v":-501.56186717104106,"d":"-502"},{"v":-498.44956306578433,"d":"-498"},{"v":-494.2279610705125,"d":"-494"},{"v":-488.9636190586268,"d":"-489"},{"v":-482.71910143112405,"d":"-483"},{"v":-475.55321872494096,"d":"-476"},{"v":-467.5212528447987,"d":"-468"}]
[null,"Net income",{"$nulls":6},{"$f":"+I185+I186+I187","v":{"v":3868.991130211788,"d":"3,869"}},{"v":3791.0908545706616,"d":"3,791"},{"v":3674.6916391288983,"d":"3,675"},{"v":3548.8564383058624,"d":"3,549"},{"v":3419.6605934413974,"d":"3,420"},{"v":3290.4647485769356,"d":"3,290"},{"v":3161.268903712474,"d":"3,161"},{"v":3032.073058848009,"d":"3,032"},{"v":2902.8772139835482,"d":"2,903"},{"v":2773.6813691190837,"d":"2,774"},{"v":2647.2007566078946,"d":"2,647"},{"v":2524.284569191192,"d":"2,524"},{"v":2402.763679172443,"d":"2,403"},{"v":2281.7888938104234,"d":"2,282"},{"v":2160.8141084484064,"d":"2,161"},{"v":2039.8393230863876,"d":"2,040"},{"v":1918.8645377243693,"d":"1,919"},{"v":1797.889752362351,"d":"1,798"},{"v":1676.914967000334,"d":"1,677"},{"v":1555.9401816383142,"d":"1,556"},{"v":1434.9653962762968,"d":"1,435"},{"v":1343.7744269896077,"d":"1,344"},{"v":1283.7198473844508,"d":"1,284"},{"v":1225.0196852411982,"d":"1,225"},{"v":1166.3210088837486,"d":"1,166"},{"v":1107.621974456396,"d":"1,108"},{"v":1048.922940029047,"d":"1,049"},{"v":990.2239056016958,"d":"990"},{"v":931.524871174345,"d":"932"},{"v":872.8258367469937,"d":"873"},{"v":814.1268023196415,"d":"814"},{"v":755.4277678922899,"d":"755"},{"v":696.7287334649391,"d":"697"},{"v":638.0296990375889,"d":"638"},{"v":579.3306646102376,"d":"579"},{"v":520.631630182887,"d":"521"},{"v":461.9325957555384,"d":"462"},{"v":403.23356132818583,"d":"403"},{"v":344.5345269008343,"d":"345"},{"v":285.83549247348446,"d":"286"}]
[]
[null,"ROE -Proof",{"$nulls":6},{"$f":"IFERROR(I188/(I105*$E$80),\"-\")","v":{"v":0.08167826170253521,"d":"8.17%"}},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253503,"d":"8.17%"},{"v":0.08167826170253503,"d":"8.17%"},{"v":0.08167826170253513,"d":"8.17%"},{"v":0.08167826170253507,"d":"8.17%"},{"v":0.08167826170253512,"d":"8.17%"},{"v":0.08167826170253552,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253513,"d":"8.17%"},{"v":0.08167826170253545,"d":"8.17%"}]
[]
["3.2","Balance sheet",{"$nulls":5},{"$f":"I192-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I192+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Assets"]
[null,"Cash",{"$nulls":5},0,{"$f":"H195+I227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investments",{"$nulls":5},{"$f":"$H143","v":{"v":103644.33570470453,"d":"103,644"}},{"$f":"H196+I132","v":{"v":105633.34064867352,"d":"105,633"}},{"v":106071.42204402236,"d":"106,071"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"},{"v":106362.11971844097,"d":"106,362"}]
[null,"Cumulative depreciation",{"$nulls":5},0,{"$f":"+H197+I184","v":{"v":-3339.157609395669,"d":"-3,339"}},{"v":-6749.371729664283,"d":"-6,749"},{"v":-10187.99207318871,"d":"-10,188"},{"v":-13626.612416713138,"d":"-13,627"},{"v":-17065.232760237566,"d":"-17,065"},{"v":-20503.853103761994,"d":"-20,504"},{"v":-23942.473447286422,"d":"-23,942"},{"v":-27381.09379081085,"d":"-27,381"},{"v":-30819.714134335278,"d":"-30,820"},{"v":-34258.3344778597,"d":"-34,258"},{"v":-37552.4199376632,"d":"-37,552"},{"v":-40801.3019090946,"d":"-40,801"},{"v":-44021.11411308415,"d":"-44,021"},{"v":-47240.926317073696,"d":"-47,241"},{"v":-50460.73852106324,"d":"-50,461"},{"v":-53680.55072505279,"d":"-53,681"},{"v":-56900.362929042334,"d":"-56,900"},{"v":-60120.17513303188,"d":"-60,120"},{"v":-63339.987337021426,"d":"-63,340"},{"v":-66559.79954101097,"d":"-66,560"},{"v":-69779.61174500051,"d":"-69,780"},{"v":-71413.99779272532,"d":"-71,414"},{"v":-72976.38482030712,"d":"-72,976"},{"v":-74538.67369736802,"d":"-74,539"},{"v":-76100.98163489404,"d":"-76,101"},{"v":-77663.28957242005,"d":"-77,663"},{"v":-79225.59750994606,"d":"-79,226"},{"v":-80787.90544747208,"d":"-80,788"},{"v":-82350.21338499809,"d":"-82,350"},{"v":-83912.5213225241,"d":"-83,913"},{"v":-85474.82926005012,"d":"-85,475"},{"v":-87037.13719757613,"d":"-87,037"},{"v":-88599.44513510214,"d":"-88,599"},{"v":-90161.75307262815,"d":"-90,162"},{"v":-91724.06101015417,"d":"-91,724"},{"v":-93286.36894768018,"d":"-93,286"},{"v":-94848.6768852062,"d":"-94,849"},{"v":-96410.9848227322,"d":"-96,411"},{"v":-97973.29276025822,"d":"-97,973"},{"v":-99535.60069778423,"d":"-99,536"}]
[null,"Net investments",{"$nulls":5},{"$f":"+H196+H197","v":{"v":103644.33570470453,"d":"103,644"}},{"v":102294.18303927785,"d":"102,294"},{"v":99322.05031435807,"d":"99,322"},{"v":96174.12764525226,"d":"96,174"},{"v":92735.50730172783,"d":"92,736"},{"v":89296.8869582034,"d":"89,297"},{"v":85858.26661467897,"d":"85,858"},{"v":82419.64627115455,"d":"82,420"},{"v":78981.02592763012,"d":"78,981"},{"v":75542.4055841057,"d":"75,542"},{"v":72103.78524058126,"d":"72,104"},{"v":68809.69978077777,"d":"68,810"},{"v":65560.81780934636,"d":"65,561"},{"v":62341.00560535682,"d":"62,341"},{"v":59121.19340136727,"d":"59,121"},{"v":55901.38119737773,"d":"55,901"},{"v":52681.56899338818,"d":"52,682"},{"v":49461.756789398634,"d":"49,462"},{"v":46241.94458540909,"d":"46,242"},{"v":43022.13238141954,"d":"43,022"},{"v":39802.320177429996,"d":"39,802"},{"v":36582.50797344046,"d":"36,583"},{"v":34948.12192571565,"d":"34,948"},{"v":33385.734898133844,"d":"33,386"},{"v":31823.446021072945,"d":"31,823"},{"v":30261.13808354693,"d":"30,261"},{"v":28698.83014602092,"d":"28,699"},{"v":27136.522208494905,"d":"27,137"},{"v":25574.214270968892,"d":"25,574"},{"v":24011.90633344288,"d":"24,012"},{"v":22449.598395916866,"d":"22,450"},{"v":20887.290458390853,"d":"20,887"},{"v":19324.98252086484,"d":"19,325"},{"v":17762.674583338827,"d":"17,763"},{"v":16200.366645812814,"d":"16,200"},{"v":14638.0587082868,"d":"14,638"},{"v":13075.750770760787,"d":"13,076"},{"v":11513.442833234774,"d":"11,513"},{"v":9951.134895708761,"d":"9,951"},{"v":8388.826958182748,"d":"8,389"},{"v":6826.519020656735,"d":"6,827"}]
[]
[null,"Total - Assets",{"$nulls":5},{"$f":"+H195+H198","v":{"v":103644.33570470453,"d":"103,644"}},{"v":102294.18303927785,"d":"102,294"},{"v":99322.05031435807,"d":"99,322"},{"v":96174.12764525226,"d":"96,174"},{"v":92735.50730172783,"d":"92,736"},{"v":89296.8869582034,"d":"89,297"},{"v":85858.26661467897,"d":"85,858"},{"v":82419.64627115455,"d":"82,420"},{"v":78981.02592763012,"d":"78,981"},{"v":75542.4055841057,"d":"75,542"},{"v":72103.78524058126,"d":"72,104"},{"v":68809.69978077777,"d":"68,810"},{"v":65560.81780934636,"d":"65,561"},{"v":62341.00560535682,"d":"62,341"},{"v":59121.19340136727,"d":"59,121"},{"v":55901.38119737773,"d":"55,901"},{"v":52681.56899338818,"d":"52,682"},{"v":49461.756789398634,"d":"49,462"},{"v":46241.94458540909,"d":"46,242"},{"v":43022.13238141954,"d":"43,022"},{"v":39802.320177429996,"d":"39,802"},{"v":36582.50797344046,"d":"36,583"},{"v":34948.12192571565,"d":"34,948"},{"v":33385.734898133844,"d":"33,386"},{"v":31823.446021072945,"d":"31,823"},{"v":30261.13808354693,"d":"30,261"},{"v":28698.83014602092,"d":"28,699"},{"v":27136.522208494905,"d":"27,137"},{"v":25574.214270968892,"d":"25,574"},{"v":24011.90633344288,"d":"24,012"},{"v":22449.598395916866,"d":"22,450"},{"v":20887.290458390853,"d":"20,887"},{"v":19324.98252086484,"d":"19,325"},{"v":17762.674583338827,"d":"17,763"},{"v":16200.366645812814,"d":"16,200"},{"v":14638.0587082868,"d":"14,638"},{"v":13075.750770760787,"d":"13,076"},{"v":11513.442833234774,"d":"11,513"},{"v":9951.134895708761,"d":"9,951"},{"v":8388.826958182748,"d":"8,389"},{"v":6826.519020656735,"d":"6,827"}]
[]
[null,"Liability and equity"]
[null,"Liability",{"$nulls":5},{"$f":"$E$79*(H196+H197)","v":{"v":55967.94128054045,"d":"55,968"}},{"v":55238.85884121004,"d":"55,239"},{"v":53633.907169753365,"d":"53,634"},{"v":51934.02892843622,"d":"51,934"},{"v":50077.173942933034,"d":"50,077"},{"v":48220.31895742984,"d":"48,220"},{"v":46363.46397192665,"d":"46,363"},{"v":44506.60898642346,"d":"44,507"},{"v":42649.75400092027,"d":"42,650"},{"v":40792.89901541708,"d":"40,793"},{"v":38936.04402991388,"d":"38,936"},{"v":37157.23788161999,"d":"37,157"},{"v":35402.84161704704,"d":"35,403"},{"v":33664.143026892685,"d":"33,664"},{"v":31925.44443673833,"d":"31,925"},{"v":30186.745846583974,"d":"30,187"},{"v":28448.047256429618,"d":"28,448"},{"v":26709.348666275266,"d":"26,709"},{"v":24970.65007612091,"d":"24,971"},{"v":23231.951485966554,"d":"23,232"},{"v":21493.2528958122,"d":"21,493"},{"v":19754.55430565785,"d":"19,755"},{"v":18871.985839886453,"d":"18,872"},{"v":18028.296844992277,"d":"18,028"},{"v":17184.66085137939,"d":"17,185"},{"v":16341.014565115343,"d":"16,341"},{"v":15497.368278851298,"d":"15,497"},{"v":14653.72199258725,"d":"14,654"},{"v":13810.075706323203,"d":"13,810"},{"v":12966.429420059156,"d":"12,966"},{"v":12122.783133795108,"d":"12,123"},{"v":11279.136847531061,"d":"11,279"},{"v":10435.490561267014,"d":"10,435"},{"v":9591.844275002966,"d":"9,592"},{"v":8748.19798873892,"d":"8,748"},{"v":7904.551702474872,"d":"7,905"},{"v":7060.905416210826,"d":"7,061"},{"v":6217.259129946779,"d":"6,217"},{"v":5373.612843682731,"d":"5,374"},{"v":4529.966557418684,"d":"4,530"},{"v":3686.320271154637,"d":"3,686"}]
[null,"Equity",{"$nulls":5},{"$f":"$E$80*(H196+H197)","v":{"v":47676.394424164086,"d":"47,676"}},{"$f":"H204+I188+I224","v":{"v":47055.324198067814,"d":"47,055"}},{"$f":"I204+J188+J224","v":{"v":45688.14314460471,"d":"45,688"}},{"$f":"$E$80*(K196+K197)","v":{"v":44240.09871681604,"d":"44,240"}},{"v":42658.33335879481,"d":"42,658"},{"v":41076.568000773565,"d":"41,077"},{"v":39494.80264275233,"d":"39,495"},{"v":37913.037284731094,"d":"37,913"},{"v":36331.27192670986,"d":"36,331"},{"v":34749.50656868862,"d":"34,750"},{"v":33167.74121066738,"d":"33,168"},{"v":31652.461899157774,"d":"31,652"},{"v":30157.976192299328,"d":"30,158"},{"v":28676.862578464137,"d":"28,677"},{"v":27195.748964628947,"d":"27,196"},{"v":25714.635350793757,"d":"25,715"},{"v":24233.521736958563,"d":"24,234"},{"v":22752.408123123372,"d":"22,752"},{"v":21271.294509288182,"d":"21,271"},{"v":19790.18089545299,"d":"19,790"},{"v":18309.067281617798,"d":"18,309"},{"v":16827.95366778261,"d":"16,828"},{"v":16076.1360858292,"d":"16,076"},{"v":15357.438053141568,"d":"15,357"},{"v":14638.785169693556,"d":"14,639"},{"v":13920.123518431588,"d":"13,920"},{"v":13201.461867169623,"d":"13,201"},{"v":12482.800215907657,"d":"12,483"},{"v":11764.138564645691,"d":"11,764"},{"v":11045.476913383725,"d":"11,045"},{"v":10326.81526212176,"d":"10,327"},{"v":9608.153610859792,"d":"9,608"},{"v":8889.491959597826,"d":"8,889"},{"v":8170.8303083358605,"d":"8,171"},{"v":7452.168657073895,"d":"7,452"},{"v":6733.507005811928,"d":"6,734"},{"v":6014.845354549962,"d":"6,015"},{"v":5296.183703287997,"d":"5,296"},{"v":4577.52205202603,"d":"4,578"},{"v":3858.8604007640643,"d":"3,859"},{"v":3140.198749502098,"d":"3,140"}]
[]
[null,"Total - Liability and equity",{"$nulls":5},{"$f":"+H203+H204","v":{"v":103644.33570470454,"d":"103,644"}},{"v":102294.18303927785,"d":"102,294"},{"v":99322.05031435809,"d":"99,322"},{"v":96174.12764525227,"d":"96,174"},{"v":92735.50730172783,"d":"92,736"},{"v":89296.8869582034,"d":"89,297"},{"v":85858.26661467899,"d":"85,858"},{"v":82419.64627115455,"d":"82,420"},{"v":78981.02592763014,"d":"78,981"},{"v":75542.4055841057,"d":"75,542"},{"v":72103.78524058126,"d":"72,104"},{"v":68809.69978077777,"d":"68,810"},{"v":65560.81780934636,"d":"65,561"},{"v":62341.005605356826,"d":"62,341"},{"v":59121.19340136727,"d":"59,121"},{"v":55901.381197377734,"d":"55,901"},{"v":52681.56899338818,"d":"52,682"},{"v":49461.75678939864,"d":"49,462"},{"v":46241.94458540909,"d":"46,242"},{"v":43022.13238141955,"d":"43,022"},{"v":39802.320177429996,"d":"39,802"},{"v":36582.50797344046,"d":"36,583"},{"v":34948.12192571565,"d":"34,948"},{"v":33385.734898133844,"d":"33,386"},{"v":31823.446021072945,"d":"31,823"},{"v":30261.13808354693,"d":"30,261"},{"v":28698.83014602092,"d":"28,699"},{"v":27136.522208494905,"d":"27,137"},{"v":25574.214270968892,"d":"25,574"},{"v":24011.90633344288,"d":"24,012"},{"v":22449.598395916866,"d":"22,450"},{"v":20887.290458390853,"d":"20,887"},{"v":19324.98252086484,"d":"19,325"},{"v":17762.674583338827,"d":"17,763"},{"v":16200.366645812815,"d":"16,200"},{"v":14638.0587082868,"d":"14,638"},{"v":13075.750770760787,"d":"13,076"},{"v":11513.442833234774,"d":"11,513"},{"v":9951.134895708761,"d":"9,951"},{"v":8388.826958182748,"d":"8,389"},{"v":6826.519020656735,"d":"6,827"}]
[{"$nulls":4},"Contrôle",{"$f":"IF(SUM(H207:AV207)=0,\"ok\",SUM(H207:AV207))","v":"ok"},null,{"$f":"+H200-H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial structure liability - proof",{"$nulls":5},{"$f":"IFERROR(H203/(H$203+H$204),\"-\")","v":{"v":0.5399999999999999,"d":"54.00%"}},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"}]
[null,"Financial structure equity - proof",{"$nulls":5},{"$f":"IFERROR(H204/(H$203+H$204),\"-\")","v":{"v":0.45999999999999996,"d":"46.00%"}},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"}]
[]
["3.3","Cash flow statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I211+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Operations"]
[null,"Net income",{"$nulls":6},{"$f":"+I188","v":{"v":3868.991130211788,"d":"3,869"}},{"v":3791.0908545706616,"d":"3,791"},{"v":3674.6916391288983,"d":"3,675"},{"v":3548.8564383058624,"d":"3,549"},{"v":3419.6605934413974,"d":"3,420"},{"v":3290.4647485769356,"d":"3,290"},{"v":3161.268903712474,"d":"3,161"},{"v":3032.073058848009,"d":"3,032"},{"v":2902.8772139835482,"d":"2,903"},{"v":2773.6813691190837,"d":"2,774"},{"v":2647.2007566078946,"d":"2,647"},{"v":2524.284569191192,"d":"2,524"},{"v":2402.763679172443,"d":"2,403"},{"v":2281.7888938104234,"d":"2,282"},{"v":2160.8141084484064,"d":"2,161"},{"v":2039.8393230863876,"d":"2,040"},{"v":1918.8645377243693,"d":"1,919"},{"v":1797.889752362351,"d":"1,798"},{"v":1676.914967000334,"d":"1,677"},{"v":1555.9401816383142,"d":"1,556"},{"v":1434.9653962762968,"d":"1,435"},{"v":1343.7744269896077,"d":"1,344"},{"v":1283.7198473844508,"d":"1,284"},{"v":1225.0196852411982,"d":"1,225"},{"v":1166.3210088837486,"d":"1,166"},{"v":1107.621974456396,"d":"1,108"},{"v":1048.922940029047,"d":"1,049"},{"v":990.2239056016958,"d":"990"},{"v":931.524871174345,"d":"932"},{"v":872.8258367469937,"d":"873"},{"v":814.1268023196415,"d":"814"},{"v":755.4277678922899,"d":"755"},{"v":696.7287334649391,"d":"697"},{"v":638.0296990375889,"d":"638"},{"v":579.3306646102376,"d":"579"},{"v":520.631630182887,"d":"521"},{"v":461.9325957555384,"d":"462"},{"v":403.23356132818583,"d":"403"},{"v":344.5345269008343,"d":"345"},{"v":285.83549247348446,"d":"286"}]
[null,"Plus: Depreciation",{"$nulls":6},{"$f":"-I184","v":{"v":3339.157609395669,"d":"3,339"}},{"v":3410.214120268613,"d":"3,410"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3438.620343524427,"d":"3,439"},{"v":3294.0854598034966,"d":"3,294"},{"v":3248.881971431404,"d":"3,249"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":3219.8122039895434,"d":"3,220"},{"v":1634.3860477248043,"d":"1,634"},{"v":1562.3870275818008,"d":"1,562"},{"v":1562.2888770608972,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"},{"v":1562.3079375260136,"d":"1,562"}]
[null,"Total - Operation",{"$nulls":6},{"$f":"SUM(I214:I215)","v":{"v":7208.148739607457,"d":"7,208"}},{"v":7201.304974839275,"d":"7,201"},{"v":7113.311982653326,"d":"7,113"},{"v":6987.47678183029,"d":"6,987"},{"v":6858.280936965824,"d":"6,858"},{"v":6729.0850921013625,"d":"6,729"},{"v":6599.889247236901,"d":"6,600"},{"v":6470.693402372436,"d":"6,471"},{"v":6341.497557507975,"d":"6,341"},{"v":6212.301712643511,"d":"6,212"},{"v":5941.286216411391,"d":"5,941"},{"v":5773.166540622597,"d":"5,773"},{"v":5622.575883161986,"d":"5,623"},{"v":5501.601097799967,"d":"5,502"},{"v":5380.626312437949,"d":"5,381"},{"v":5259.651527075931,"d":"5,260"},{"v":5138.676741713913,"d":"5,139"},{"v":5017.701956351894,"d":"5,018"},{"v":4896.727170989878,"d":"4,897"},{"v":4775.752385627858,"d":"4,776"},{"v":4654.77760026584,"d":"4,655"},{"v":2978.160474714412,"d":"2,978"},{"v":2846.106874966252,"d":"2,846"},{"v":2787.308562302095,"d":"2,787"},{"v":2728.628946409762,"d":"2,729"},{"v":2669.9299119824095,"d":"2,670"},{"v":2611.2308775550605,"d":"2,611"},{"v":2552.531843127709,"d":"2,553"},{"v":2493.8328087003583,"d":"2,494"},{"v":2435.1337742730075,"d":"2,435"},{"v":2376.434739845655,"d":"2,376"},{"v":2317.7357054183035,"d":"2,318"},{"v":2259.0366709909526,"d":"2,259"},{"v":2200.3376365636022,"d":"2,200"},{"v":2141.6386021362514,"d":"2,142"},{"v":2082.9395677089005,"d":"2,083"},{"v":2024.240533281552,"d":"2,024"},{"v":1965.5414988541993,"d":"1,966"},{"v":1906.842464426848,"d":"1,907"},{"v":1848.143429999498,"d":"1,848"}]
[]
[null,"Investing activities",{"$nulls":6},{"$f":"-I132","v":{"v":-1989.0049439689924,"d":"-1,989"}},{"v":-438.0813953488372,"d":"-438"},{"v":-290.69767441860466,"d":"-291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing activities"]
[null,"Liability variation",{"$nulls":6},{"$f":"I203-H203","v":{"v":-729.0824393304065,"d":"-729"}},{"v":-1604.951671456678,"d":"-1,605"},{"v":-1699.878241317143,"d":"-1,700"},{"v":-1856.8549855031888,"d":"-1,857"},{"v":-1856.854985503196,"d":"-1,857"},{"v":-1856.8549855031888,"d":"-1,857"},{"v":-1856.8549855031888,"d":"-1,857"},{"v":-1856.8549855031888,"d":"-1,857"},{"v":-1856.8549855031888,"d":"-1,857"},{"v":-1856.8549855032034,"d":"-1,857"},{"v":-1778.8061482938865,"d":"-1,779"},{"v":-1754.3962645729553,"d":"-1,754"},{"v":-1738.6985901543521,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543521,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543558,"d":"-1,739"},{"v":-1738.6985901543485,"d":"-1,739"},{"v":-882.5684657713973,"d":"-883"},{"v":-843.6889948941753,"d":"-844"},{"v":-843.6359936128865,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640456,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640456,"d":"-844"},{"v":-843.6462862640483,"d":"-844"},{"v":-843.6462862640465,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640474,"d":"-844"},{"v":-843.6462862640469,"d":"-844"}]
[null,"Distributable to shareholders",{"$nulls":6},{"$f":"I216+I218+I221","v":{"v":4490.061356308059,"d":"4,490"}},{"v":5158.27190803376,"d":"5,158"},{"v":5122.736066917578,"d":"5,123"},{"v":5130.621796327101,"d":"5,131"},{"v":5001.425951462628,"d":"5,001"},{"v":4872.230106598174,"d":"4,872"},{"v":4743.034261733712,"d":"4,743"},{"v":4613.838416869247,"d":"4,614"},{"v":4484.642572004786,"d":"4,485"},{"v":4355.446727140307,"d":"4,355"},{"v":4162.480068117505,"d":"4,162"},{"v":4018.7702760496413,"d":"4,019"},{"v":3883.877293007634,"d":"3,884"},{"v":3762.902507645611,"d":"3,763"},{"v":3641.9277222835935,"d":"3,642"},{"v":3520.952936921575,"d":"3,521"},{"v":3399.9781515595605,"d":"3,400"},{"v":3279.0033661975385,"d":"3,279"},{"v":3158.028580835522,"d":"3,158"},{"v":3037.053795473502,"d":"3,037"},{"v":2916.0790101114917,"d":"2,916"},{"v":2095.5920089430147,"d":"2,096"},{"v":2002.4178800720765,"d":"2,002"},{"v":1943.6725686892087,"d":"1,944"},{"v":1884.9826601457148,"d":"1,885"},{"v":1826.283625718364,"d":"1,826"},{"v":1767.584591291013,"d":"1,768"},{"v":1708.8855568636618,"d":"1,709"},{"v":1650.186522436311,"d":"1,650"},{"v":1591.48748800896,"d":"1,591"},{"v":1532.7884535816074,"d":"1,533"},{"v":1474.0894191542561,"d":"1,474"},{"v":1415.3903847269053,"d":"1,415"},{"v":1356.6913502995567,"d":"1,357"},{"v":1297.992315872203,"d":"1,298"},{"v":1239.293281444854,"d":"1,239"},{"v":1180.5942470175046,"d":"1,181"},{"v":1121.895212590152,"d":"1,122"},{"v":1063.1961781628006,"d":"1,063"},{"v":1004.4971437354511,"d":"1,004"}]
[]
[null,"Distribution to shareholder (equity issue, dividends, equity reimbursement)",{"$nulls":6},{"$f":"-I222","v":{"v":-4490.061356308059,"d":"-4,490"}},{"v":-5158.27190803376,"d":"-5,158"},{"v":-5122.736066917578,"d":"-5,123"},{"v":-5130.621796327101,"d":"-5,131"},{"v":-5001.425951462628,"d":"-5,001"},{"v":-4872.230106598174,"d":"-4,872"},{"v":-4743.034261733712,"d":"-4,743"},{"v":-4613.838416869247,"d":"-4,614"},{"v":-4484.642572004786,"d":"-4,485"},{"v":-4355.446727140307,"d":"-4,355"},{"v":-4162.480068117505,"d":"-4,162"},{"v":-4018.7702760496413,"d":"-4,019"},{"v":-3883.877293007634,"d":"-3,884"},{"v":-3762.902507645611,"d":"-3,763"},{"v":-3641.9277222835935,"d":"-3,642"},{"v":-3520.952936921575,"d":"-3,521"},{"v":-3399.9781515595605,"d":"-3,400"},{"v":-3279.0033661975385,"d":"-3,279"},{"v":-3158.028580835522,"d":"-3,158"},{"v":-3037.053795473502,"d":"-3,037"},{"v":-2916.0790101114917,"d":"-2,916"},{"v":-2095.5920089430147,"d":"-2,096"},{"v":-2002.4178800720765,"d":"-2,002"},{"v":-1943.6725686892087,"d":"-1,944"},{"v":-1884.9826601457148,"d":"-1,885"},{"v":-1826.283625718364,"d":"-1,826"},{"v":-1767.584591291013,"d":"-1,768"},{"v":-1708.8855568636618,"d":"-1,709"},{"v":-1650.186522436311,"d":"-1,650"},{"v":-1591.48748800896,"d":"-1,591"},{"v":-1532.7884535816074,"d":"-1,533"},{"v":-1474.0894191542561,"d":"-1,474"},{"v":-1415.3903847269053,"d":"-1,415"},{"v":-1356.6913502995567,"d":"-1,357"},{"v":-1297.992315872203,"d":"-1,298"},{"v":-1239.293281444854,"d":"-1,239"},{"v":-1180.5942470175046,"d":"-1,181"},{"v":-1121.895212590152,"d":"-1,122"},{"v":-1063.1961781628006,"d":"-1,063"},{"v":-1004.4971437354511,"d":"-1,004"}]
[{"$nulls":8},{"$f":"I221+I224","v":{"v":-5219.143795638465,"d":"-5,219"}},{"v":-6763.223579490438,"d":"-6,763"},{"v":-6822.614308234721,"d":"-6,823"},{"v":-6987.47678183029,"d":"-6,987"},{"v":-6858.280936965824,"d":"-6,858"},{"v":-6729.0850921013625,"d":"-6,729"},{"v":-6599.889247236901,"d":"-6,600"},{"v":-6470.693402372436,"d":"-6,471"},{"v":-6341.497557507975,"d":"-6,341"},{"v":-6212.301712643511,"d":"-6,212"},{"v":-5941.286216411391,"d":"-5,941"},{"v":-5773.166540622597,"d":"-5,773"},{"v":-5622.575883161986,"d":"-5,623"},{"v":-5501.601097799967,"d":"-5,502"},{"v":-5380.626312437949,"d":"-5,381"},{"v":-5259.651527075931,"d":"-5,260"},{"v":-5138.676741713913,"d":"-5,139"},{"v":-5017.701956351894,"d":"-5,018"},{"v":-4896.727170989878,"d":"-4,897"},{"v":-4775.752385627858,"d":"-4,776"},{"v":-4654.77760026584,"d":"-4,655"},{"v":-2978.160474714412,"d":"-2,978"},{"v":-2846.106874966252,"d":"-2,846"},{"v":-2787.308562302095,"d":"-2,787"},{"v":-2728.628946409762,"d":"-2,729"},{"v":-2669.9299119824095,"d":"-2,670"},{"v":-2611.2308775550605,"d":"-2,611"},{"v":-2552.531843127709,"d":"-2,553"},{"v":-2493.8328087003583,"d":"-2,494"},{"v":-2435.1337742730075,"d":"-2,435"},{"v":-2376.434739845655,"d":"-2,376"},{"v":-2317.7357054183035,"d":"-2,318"},{"v":-2259.0366709909526,"d":"-2,259"},{"v":-2200.3376365636022,"d":"-2,200"},{"v":-2141.6386021362514,"d":"-2,142"},{"v":-2082.9395677089005,"d":"-2,083"},{"v":-2024.240533281552,"d":"-2,024"},{"v":-1965.5414988541993,"d":"-1,966"},{"v":-1906.842464426848,"d":"-1,907"},{"v":-1848.143429999498,"d":"-1,848"}]
[]
[null,"Variation d'encaisse",{"$nulls":6},{"$f":"I216+I218+I225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3.4","IRR, NPV and Break point (impact on rates)",{"$nulls":5},{"$f":"I229-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I229+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Investment",{"$nulls":6},{"$f":"I218","v":{"v":-1989.0049439689924,"d":"-1,989"}},{"v":-438.0813953488372,"d":"-438"},{"v":-290.69767441860466,"d":"-291"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income",{"$nulls":6},{"$f":"I27","v":{"v":11555.061280835664,"d":"11,555"}},{"v":12134.093591933894,"d":"12,134"},{"v":12750.896269665125,"d":"12,751"},{"v":12841.872261878038,"d":"12,842"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"},{"v":12865.487119567146,"d":"12,865"}]
[null,"OPEX, tax on utilities and royalties",{"$nulls":6},{"$f":"I182","v":{"v":-1965.9645057973075,"d":"-1,966"}},{"v":-1934.1087971899062,"d":"-1,934"},{"v":-1896.5240386649466,"d":"-1,897"},{"v":-1846.6218823492898,"d":"-1,847"},{"v":-1795.400204522005,"d":"-1,795"},{"v":-1743.8208993691385,"d":"-1,744"},{"v":-1692.2415942162722,"d":"-1,692"},{"v":-1640.6622890634058,"d":"-1,641"},{"v":-1589.0829839105395,"d":"-1,589"},{"v":-1537.503678757673,"d":"-1,538"},{"v":-1488.0923968606207,"d":"-1,488"},{"v":-1439.3591672891496,"d":"-1,439"},{"v":-1391.0619842293065,"d":"-1,391"},{"v":-1342.7648011694632,"d":"-1,343"},{"v":-1294.46761810962,"d":"-1,294"},{"v":-1246.1704350497769,"d":"-1,246"},{"v":-1197.8732519899338,"d":"-1,198"},{"v":-1149.5760689300905,"d":"-1,150"},{"v":-1101.2788858702472,"d":"-1,101"},{"v":-1052.9817028104042,"d":"-1,053"},{"v":-1004.6845197505609,"d":"-1,005"},{"v":-980.1687290346888,"d":"-980"},{"v":-956.7329236209619,"d":"-957"},{"v":-933.2985904650484,"d":"-933"},{"v":-909.8639714021581,"d":"-910"},{"v":-886.429352339268,"d":"-886"},{"v":-862.9947332763777,"d":"-863"},{"v":-839.5601142134876,"d":"-840"},{"v":-816.1254951505973,"d":"-816"},{"v":-792.6908760877072,"d":"-793"},{"v":-769.2562570248169,"d":"-769"},{"v":-745.8216379619269,"d":"-746"},{"v":-722.3870188990365,"d":"-722"},{"v":-698.9523998361462,"d":"-699"},{"v":-675.5177807732562,"d":"-676"},{"v":-652.0831617103659,"d":"-652"},{"v":-628.6485426474758,"d":"-629"},{"v":-605.2139235845855,"d":"-605"},{"v":-581.7793045216954,"d":"-582"},{"v":-558.3446854588051,"d":"-558"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"-I172","v":{"v":-1704.177359627422,"d":"-1,704"}},{"v":-1065.7339919858455,"d":"-1,066"},{"v":-1327.2910825089482,"d":"-1,327"},{"v":-1457.3204486000095,"d":"-1,457"},{"v":-1563.9440274914193,"d":"-1,564"},{"v":-1659.121858364791,"d":"-1,659"},{"v":-1749.421509370927,"d":"-1,749"},{"v":-1835.1356713018627,"d":"-1,835"},{"v":-1916.5394735021089,"d":"-1,917"},{"v":-1993.8915375555084,"d":"-1,994"},{"v":-2105.7316532159866,"d":"-2,106"},{"v":-2187.0891116254925,"d":"-2,187"},{"v":-2260.6239937161768,"d":"-2,261"},{"v":-2323.1757180206564,"d":"-2,323"},{"v":-2382.7538554014536,"d":"-2,383"},{"v":-2439.536821073989,"d":"-2,440"},{"v":-2493.6923253407576,"d":"-2,494"},{"v":-2545.378015886106,"d":"-2,545"},{"v":-2594.7420815333194,"d":"-2,595"},{"v":-2641.923819776286,"d":"-2,642"},{"v":-2687.054170259261,"d":"-2,687"},{"v":-2723.8590217073147,"d":"-2,724"},{"v":-2758.560750884362,"d":"-2,759"},{"v":-2791.5582341728123,"d":"-2,792"},{"v":-2822.9541755100686,"d":"-2,823"},{"v":-2852.844595118765,"d":"-2,853"},{"v":-2881.319824302615,"d":"-2,881"},{"v":-2908.4647744871086,"d":"-2,908"},{"v":-2934.3592624122075,"d":"-2,934"},{"v":-2959.078315813475,"d":"-2,959"},{"v":-2982.6924607623423,"d":"-2,983"},{"v":-3005.2679917659525,"d":"-3,005"},{"v":-3026.867225661021,"d":"-3,027"},{"v":-3047.5487402740605,"d":"-3,048"},{"v":-3067.367598761993,"d":"-3,067"},{"v":-3086.375560492324,"d":"-3,086"},{"v":-3104.62127927051,"d":"-3,105"},{"v":-3122.1504896736806,"d":"-3,122"},{"v":-3139.006182204336,"d":"-3,139"},{"v":-3155.228767934827,"d":"-3,155"}]
[null,"Cash flow",{"$nulls":3},{"$f":"IFERROR(IRR(H235:AV235),\"-\")","v":{"v":0.08304420330294482,"d":"8.30%"}},null,{"$f":"H237","v":{"v":-103644.33570470453,"d":"-103,644"}},{"$f":"SUM(I231:I234)","v":{"v":5895.914471441942,"d":"5,896"}},{"v":8696.169407409303,"d":"8,696"},{"v":9236.383474072625,"d":"9,236"},{"v":9537.929930928738,"d":"9,538"},{"v":9506.14288755372,"d":"9,506"},{"v":9462.544361833216,"d":"9,463"},{"v":9423.824015979948,"d":"9,424"},{"v":9389.689159201876,"d":"9,390"},{"v":9359.864662154498,"d":"9,360"},{"v":9334.091903253964,"d":"9,334"},{"v":9271.66306949054,"d":"9,272"},{"v":9239.038840652505,"d":"9,239"},{"v":9213.801141621661,"d":"9,214"},{"v":9199.546600377025,"d":"9,200"},{"v":9188.265646056072,"d":"9,188"},{"v":9179.77986344338,"d":"9,180"},{"v":9173.921542236454,"d":"9,174"},{"v":9170.53303475095,"d":"9,171"},{"v":9169.466152163579,"d":"9,169"},{"v":9170.581596980455,"d":"9,171"},{"v":9173.748429557323,"d":"9,174"},{"v":9161.459368825143,"d":"9,161"},{"v":9150.193445061821,"d":"9,150"},{"v":9140.630294929284,"d":"9,141"},{"v":9132.66897265492,"d":"9,133"},{"v":9126.213172109114,"d":"9,126"},{"v":9121.172561988153,"d":"9,121"},{"v":9117.46223086655,"d":"9,117"},{"v":9115.00236200434,"d":"9,115"},{"v":9113.717927665964,"d":"9,114"},{"v":9113.538401779986,"d":"9,114"},{"v":9114.397489839266,"d":"9,114"},{"v":9116.232875007088,"d":"9,116"},{"v":9118.98597945694,"d":"9,119"},{"v":9122.601740031896,"d":"9,123"},{"v":9127.028397364455,"d":"9,127"},{"v":9132.21729764916,"d":"9,132"},{"v":9138.122706308879,"d":"9,138"},{"v":9144.701632841115,"d":"9,145"},{"v":9151.913666173514,"d":"9,152"}]
[]
[null,"IRR 40 years - Projet",{"$nulls":3},{"$f":"IFERROR(IRR(H237:AV237),\"-\")","v":{"v":0.0830442033029446,"d":"8.30%"}},null,{"$f":"-H200","v":{"v":-103644.33570470453,"d":"-103,644"}},{"$f":"I183-I181-I172+I218","v":{"v":5895.9144714419435,"d":"5,896"}},{"v":8696.169407409303,"d":"8,696"},{"v":9236.383474072627,"d":"9,236"},{"v":9537.929930928738,"d":"9,538"},{"v":9506.14288755372,"d":"9,506"},{"v":9462.544361833216,"d":"9,463"},{"v":9423.824015979948,"d":"9,424"},{"v":9389.689159201876,"d":"9,390"},{"v":9359.864662154498,"d":"9,360"},{"v":9334.091903253964,"d":"9,334"},{"v":9271.66306949054,"d":"9,272"},{"v":9239.038840652502,"d":"9,239"},{"v":9213.801141621661,"d":"9,214"},{"v":9199.546600377025,"d":"9,200"},{"v":9188.265646056072,"d":"9,188"},{"v":9179.77986344338,"d":"9,180"},{"v":9173.921542236454,"d":"9,174"},{"v":9170.53303475095,"d":"9,171"},{"v":9169.46615216358,"d":"9,169"},{"v":9170.581596980455,"d":"9,171"},{"v":9173.748429557323,"d":"9,174"},{"v":9161.459368825143,"d":"9,161"},{"v":9150.193445061823,"d":"9,150"},{"v":9140.630294929284,"d":"9,141"},{"v":9132.66897265492,"d":"9,133"},{"v":9126.213172109114,"d":"9,126"},{"v":9121.172561988153,"d":"9,121"},{"v":9117.46223086655,"d":"9,117"},{"v":9115.002362004343,"d":"9,115"},{"v":9113.717927665964,"d":"9,114"},{"v":9113.538401779986,"d":"9,114"},{"v":9114.397489839266,"d":"9,114"},{"v":9116.232875007088,"d":"9,116"},{"v":9118.98597945694,"d":"9,119"},{"v":9122.601740031896,"d":"9,123"},{"v":9127.028397364455,"d":"9,127"},{"v":9132.21729764916,"d":"9,132"},{"v":9138.12270630888,"d":"9,138"},{"v":9144.701632841115,"d":"9,145"},{"v":9151.913666173514,"d":"9,152"}]
[{"$nulls":4},"Coût du capital"]
[null,"NPV 40 years - Projet ( au coût du capital)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},{"$f":"NPV(E239,H237:AV237)","v":{"v":43384.424056345764,"d":"43,384.42 $"}}]
[]
[null,"Break point (impact on rates)",{"$nulls":10},"5 ans",{"$nulls":4},"10 ans",{"$nulls":4},"15 ans",{"$nulls":4},"20 ans",{"$nulls":4},"25 ans",{"$nulls":4},"30 ans",{"$nulls":4},"35 ans",{"$nulls":4},"40 ans"]
[]
[null,"Impact on rates",{"$nulls":6},{"$f":"I94-I27","v":{"v":642.294254619108,"d":"642"}},{"v":-1107.7127292170317,"d":"-1,108"},{"v":-1812.650606844505,"d":"-1,813"},{"v":-2050.6340355444045,"d":"-2,051"},{"v":-2236.2515205397613,"d":"-2,236"},{"v":-2405.711026950319,"d":"-2,406"},{"v":-2581.84383003288,"d":"-2,582"},{"v":-2764.249531987127,"d":"-2,764"},{"v":-2952.5517588807543,"d":"-2,953"},{"v":-3146.396719217404,"d":"-3,146"},{"v":-3483.003812706944,"d":"-3,483"},{"v":-3718.178255306697,"d":"-3,718"},{"v":-3938.9123680384746,"d":"-3,939"},{"v":-4133.935794296398,"d":"-4,134"},{"v":-4333.027054923243,"d":"-4,333"},{"v":-4535.942079856877,"d":"-4,536"},{"v":-4742.451443238891,"d":"-4,742"},{"v":-4952.339484762384,"d":"-4,952"},{"v":-5165.403483738864,"d":"-5,165"},{"v":-5381.452882721156,"d":"-5,381"},{"v":-5600.308557708908,"d":"-5,600"},{"v":-7914.051001609562,"d":"-7,914"},{"v":-8103.627450662458,"d":"-8,104"},{"v":-8194.771896518354,"d":"-8,195"},{"v":-8287.944647277433,"d":"-8,288"},{"v":-8383.203644754656,"d":"-8,383"},{"v":-8480.398607245346,"d":"-8,480"},{"v":-8579.4133768487,"d":"-8,579"},{"v":-8680.138765137957,"d":"-8,680"},{"v":-8782.472134991962,"d":"-8,782"},{"v":-8886.317007516831,"d":"-8,886"},{"v":-8991.58269255231,"d":"-8,992"},{"v":-9098.183941347765,"d":"-9,098"},{"v":-9206.040620077594,"d":"-9,206"},{"v":-9315.077402945739,"d":"-9,315"},{"v":-9425.223483703898,"d":"-9,425"},{"v":-9536.412304478668,"d":"-9,536"},{"v":-9648.58130086906,"d":"-9,649"},{"v":-9761.67166233813,"d":"-9,762"},{"v":-9875.62810698116,"d":"-9,876"}]
[null,"Impact on rates (present value)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},null,null,"Ne pas effacer",{"$f":"I243/(1+$E$244)^I176","v":{"v":610.0819285575087,"d":"610"}},{"v":-999.390906716126,"d":"-999"},{"v":-1553.3755727659077,"d":"-1,553"},{"v":-1669.185700719353,"d":"-1,669"},{"v":-1728.9851640779325,"d":"-1,729"},{"v":-1766.721931616308,"d":"-1,767"},{"v":-1800.9797688020783,"d":"-1,801"},{"v":-1831.513960243521,"d":"-1,832"},{"v":-1858.1665242000731,"d":"-1,858"},{"v":-1880.8524029262044,"d":"-1,881"},{"v":-1977.6494332656614,"d":"-1,978"},{"v":-2005.3015502663836,"d":"-2,005"},{"v":-2017.8083983044523,"d":"-2,018"},{"v":-2011.5065781351254,"d":"-2,012"},{"v":-2002.6416967246084,"d":"-2,003"},{"v":-1991.285253133183,"d":"-1,991"},{"v":-1977.5296039382945,"d":"-1,978"},{"v":-1961.4833788975022,"d":"-1,961"},{"v":-1943.2675517354764,"d":"-1,943"},{"v":-1923.0120853286182,"d":"-1,923"},{"v":-1900.853079854424,"d":"-1,901"},{"v":-2551.464694977732,"d":"-2,551"},{"v":-2481.5573081368498,"d":"-2,482"},{"v":-2383.61349259418,"d":"-2,384"},{"v":-2289.812549299331,"d":"-2,290"},{"v":-2199.972383152334,"d":"-2,200"},{"v":-2113.8667251582174,"d":"-2,114"},{"v":-2031.2952534831095,"d":"-2,031"},{"v":-1952.073885940352,"d":"-1,952"},{"v":-1876.033061405353,"d":"-1,876"},{"v":-1803.0162163583725,"d":"-1,803"},{"v":-1732.8784344921928,"d":"-1,733"},{"v":-1665.48524977387,"d":"-1,665"},{"v":-1600.711585533301,"d":"-1,601"},{"v":-1538.440814095385,"d":"-1,538"},{"v":-1478.5639232030483,"d":"-1,479"},{"v":-1420.978777018626,"d":"-1,421"},{"v":-1365.5894608616697,"d":"-1,366"},{"v":-1312.3057000607166,"d":"-1,312"},{"v":-1261.0423443813474,"d":"-1,261"}]
[null,"Cumulative impact on rates (present value)",{"$nulls":5},-1,{"$f":"+I244","v":{"v":610.0819285575087,"d":"610"}},{"$f":"I245+J244","v":{"v":-389.30897815861726,"d":"-389"}},{"v":-1942.684550924525,"d":"-1,943"},{"v":-3611.870251643878,"d":"-3,612"},{"v":-5340.8554157218105,"d":"-5,341"},{"v":-7107.577347338119,"d":"-7,108"},{"v":-8908.557116140197,"d":"-8,909"},{"v":-10740.071076383718,"d":"-10,740"},{"v":-12598.23760058379,"d":"-12,598"},{"v":-14479.090003509995,"d":"-14,479"},{"v":-16456.739436775657,"d":"-16,457"},{"v":-18462.04098704204,"d":"-18,462"},{"v":-20479.849385346493,"d":"-20,480"},{"v":-22491.35596348162,"d":"-22,491"},{"v":-24493.997660206227,"d":"-24,494"},{"v":-26485.28291333941,"d":"-26,485"},{"v":-28462.812517277707,"d":"-28,463"},{"v":-30424.29589617521,"d":"-30,424"},{"v":-32367.563447910685,"d":"-32,368"},{"v":-34290.5755332393,"d":"-34,291"},{"v":-36191.428613093725,"d":"-36,191"},{"v":-38742.893308071456,"d":"-38,743"},{"v":-41224.450616208305,"d":"-41,224"},{"v":-43608.064108802486,"d":"-43,608"},{"v":-45897.87665810181,"d":"-45,898"},{"v":-48097.84904125415,"d":"-48,098"},{"v":-50211.715766412366,"d":"-50,212"},{"v":-52243.01101989548,"d":"-52,243"},{"v":-54195.08490583583,"d":"-54,195"},{"v":-56071.11796724118,"d":"-56,071"},{"v":-57874.134183599555,"d":"-57,874"},{"v":-59607.01261809175,"d":"-59,607"},{"v":-61272.49786786562,"d":"-61,272"},{"v":-62873.20945339892,"d":"-62,873"},{"v":-64411.650267494304,"d":"-64,412"},{"v":-65890.21419069736,"d":"-65,890"},{"v":-67311.19296771598,"d":"-67,311"},{"v":-68676.78242857764,"d":"-68,677"},{"v":-69989.08812863837,"d":"-69,989"},{"v":-71250.13047301972,"d":"-71,250"}]
[null,"Break point",{"$nulls":3},{"$f":"IF(AND(MAX(I246:AV246)=0,I245<=0),1,MAX(I246:AV246))","v":{"v":1.610453751837869,"d":"1.61 ans"}},null,"-",{"$f":"IF(AND(H246=\"-\",OR(AND(H245>0,I245<=0),AND(H245>=0,I245<0))),I$176-1+H245/-I244,IF(H246=\"-\",\"-\",\"\"))","v":"-"},{"v":1.610453751837869,"d":"1.61"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"GM-9doc4-Q7.1SMA CII","index":3,"n_rows":246,"n_cols":48,"rows_kept":246,"merged":[[76,9,76,10]]}
["Model to evaluate the profitability of projects - Version 2016-2017"]
["SMA CII"]
[" ($)"]
[]
[null,"Results"]
[null,"IRR 40 years",null,null,{"$f":"$F$237","v":{"v":0.031131136783728364,"d":"3.11%"}}]
[null,"Break point (impact on rates)",null,null,{"$f":"F246","v":{"v":0,"d":"0.0 ans"}}]
[null,"Impact on rates",null,"Annual","Cumulative net present value."]
[null," 1 year",null,{"$f":"I$243","v":{"v":9707.07574743675,"d":"9,707"}},{"$f":"I$245","v":{"v":9220.246717233913,"d":"9,220"}}]
[null," 2 years",null,{"$f":"J$243","v":{"v":7257.561124774123,"d":"7,258"}},{"$f":"J$245","v":{"v":15768.10014685233,"d":"15,768"}}]
[null," 3 years",null,{"$f":"K$243","v":{"v":6626.81743496583,"d":"6,627"}},{"$f":"K$245","v":{"v":21447.041410979906,"d":"21,447"}}]
[null," 4 years",null,{"$f":"L$243","v":{"v":6307.402514845395,"d":"6,307"}},{"$f":"L$245","v":{"v":26581.173539858853,"d":"26,581"}}]
[null," 5 years",null,{"$f":"M$243","v":{"v":5971.914736599249,"d":"5,972"}},{"$f":"M$245","v":{"v":31198.432325769598,"d":"31,198"}}]
[null," 10 years",null,{"$f":"R$243","v":{"v":3280.978170016524,"d":"3,281"}},{"$f":"R$245","v":{"v":43471.003206225265,"d":"43,471"}}]
[null," 15 years",null,{"$f":"W$243","v":{"v":2157.1241719155496,"d":"2,157"}},{"$f":"W$245","v":{"v":50257.186705919754,"d":"50,257"}}]
[null," 20 years",null,{"$f":"AB$243","v":{"v":900.4125927001278,"d":"900"}},{"$f":"AB$245","v":{"v":53112.92888121983,"d":"53,113"}}]
[null," 30 years",null,{"$f":"AL$243","v":{"v":-2866.590015450369,"d":"-2,867"}},{"$f":"AL$245","v":{"v":48436.54818738461,"d":"48,437"}}]
[null," 40 years",null,{"$f":"AV$243","v":{"v":-4698.184468878765,"d":"-4,698"}},{"$f":"AV$245","v":{"v":42279.88148970574,"d":"42,280"}}]
[]
["Section 1  -  Inputs",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["1.1","Clients  -  Volumes  -  Rates  -  Incomes",{"$nulls":6},2018,{"$f":"I22+1","v":2019},{"$f":"J22+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Number de clients",{"$nulls":6},2,2,2,2,2,{"$f":"M24","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,"Volumes m3",{"$nulls":6},{"v":32251.103030303027,"d":"32,251"},{"v":38218.69090909091,"d":"38,219"},{"v":41351.448484848486,"d":"41,351"},{"v":42409.024242424246,"d":"42,409"},{"v":43801.75151515152,"d":"43,802"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"},{"v":54000,"d":"54,000"}]
[null,"Distribution rate ( ¢ / m3)",{"$nulls":6},{"v":16.657481836215403,"d":"16.6575"},{"v":17.04452932315843,"d":"17.0445"},{"v":16.962823663630335,"d":"16.9628"},{"v":17.035355826946695,"d":"17.0354"},{"v":17.149491816415143,"d":"17.1495"},{"$f":"M26","v":{"v":17.149491816415143,"d":"17.1495"}},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"},{"v":17.149491816415143,"d":"17.1495"}]
[null,"Distribution income",{"$nulls":6},{"$f":"I26*I25/100","v":{"v":5372.221629251842,"d":"5,372"}},{"v":6514.195978927285,"d":"6,514"},{"v":7014.373288841786,"d":"7,014"},{"v":7224.528182433056,"d":"7,225"},{"v":7511.777791537405,"d":"7,512"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"}]
[]
["1.2","Capital costs (Capitalizable)",{"$nulls":5},{"$f":"I29-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I29+1","v":2019},{"$f":"J29+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[{"$nulls":3},"Accounting","Fiscal"]
[{"$nulls":3},"depreciation","depreciation","Capitalized general expenses"]
[null,"Main line - Base",{"$nulls":5},{"v":84500.93939393939,"d":"84,501"},{"$nulls":39},0]
[null,"Main line - Contractors fees",{"$nulls":5},{"v":13254.214285714286,"d":"13,254"},{"$nulls":39},0]
[null,"Main line - Total",null,{"$f":"1/2.2538%","v":{"v":44.36950927322744,"d":"44 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H33+H34","v":{"v":97755.15367965368,"d":"97,755"}},{"$f":"I33+I34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Connection - Base",{"$nulls":5},{"v":17372.909090909092,"d":"17,373"},{"v":2798.5454545454545,"d":"2,799"},{"v":213.57575757575756,"d":"214"},{"v":213.57575757575756,"d":"214"},{"v":571.1515151515151,"d":"571"},{"$nulls":35},0]
[null,"Connection - Contractors fees",{"$nulls":5},{"v":2757.3928571428573,"d":"2,757"},{"v":396.35714285714283,"d":"396"},{"v":31.25,"d":"31"},{"v":31.25,"d":"31"},{"v":107.10714285714286,"d":"107"},{"$nulls":35},0]
[null,"Connection - Meters",{"$nulls":5},{"v":1228.1785714285713,"d":"1,228"},{"v":282.10714285714283,"d":"282"},{"v":21.535714285714285,"d":"22"},{"v":21.535714285714285,"d":"22"},{"v":52.214285714285715,"d":"52"},{"$nulls":35},0]
[null,"Connection - Total",null,{"$f":"1/4.7554%","v":{"v":21.02872523867603,"d":"21 ans"}},{"v":0.06,"d":"6.0%"},{"v":0.1453,"d":"14.53%"},null,{"$f":"H37+H38+H39","v":{"v":21358.480519480523,"d":"21,358"}},{"$f":"I37+I38+I39","v":{"v":3477.00974025974,"d":"3,477"}},{"v":266.36147186147184,"d":"266"},{"v":266.36147186147184,"d":"266"},{"v":730.4729437229437,"d":"730"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Compression",null,{"v":20,"d":"20 ans"},{"v":0.2,"d":"20.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Servitude",null,{"v":65,"d":"65 ans"},{"v":0.07,"d":"7.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Transport",null,{"v":65,"d":"65 ans"},{"v":0.08,"d":"8.0%"},{"v":0.1453,"d":"14.53%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain) incluant frais généraux",{"$nulls":3},{"v":0,"d":"0.00%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fees related to agreements with municipalities",{"v":0.02,"d":"2.00%"},null,null,{"v":0.1453,"d":"14.53%"},null,{"$f":"$C$45*(H33+H37)","v":{"v":2037.4769696969697,"d":"2,037"}},{"v":55.97090909090909,"d":"56"},{"v":4.2715151515151515,"d":"4"},{"v":4.2715151515151515,"d":"4"},{"v":11.423030303030302,"d":"11"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capitalized general expenses",{"$nulls":5},{"$f":"$F$35*H35+SUMPRODUCT($F$40:$F$45,H40:H45)","v":{"v":17603.25645283117,"d":"17,603"}},{"v":513.3420883506493,"d":"513"},{"v":39.32297301298701,"d":"39"},{"v":39.32297301298701,"d":"39"},{"v":107.79748502597404,"d":"108"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"H35+SUM(H40:H46)","v":{"v":138754.36762166233,"d":"138,754"}},{"v":4046.322737701298,"d":"4,046"},{"v":309.955960025974,"d":"310"},{"v":309.955960025974,"d":"310"},{"v":849.693459051948,"d":"850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"PRC - 5 years",null,{"v":5,"d":"5 ans"},{"v":5,"d":"5 ans"},{"$nulls":42},0]
[null,"PRC - 10 years",null,{"v":10,"d":"10 ans"},{"$f":"D50","v":{"v":10,"d":"10 ans"}},{"$nulls":42},0]
[null,"CASEP - PRC 10 years",{"$nulls":45},0]
[null,"Contributions related to network connection",{"$nulls":5},0,-200,{"v":-18.181818181818183,"d":"-18"},{"$nulls":37},0]
[null,"CASEP - Capital",{"$nulls":45},0]
[null,"External contributions",{"$nulls":45},0]
[null,"Client contributions",{"$nulls":5},-100,{"v":-765.1515151515151,"d":"-765"},{"$nulls":38},0]
[null,"Total  -  Investissement",{"$nulls":3},{"$f":"SUM(H56:AV56)","v":{"v":143186.9624051342,"d":"143,187"}},null,{"$f":"SUM(H47:H55)","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"SUM(I47:I55)","v":{"v":3081.171222549783,"d":"3,081"}},{"v":291.7741418441558,"d":"292"},{"v":309.955960025974,"d":"310"},{"v":849.693459051948,"d":"850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["1.3","O&M costs (3867, phase A)",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I58+1","v":2019},{"$f":"J58+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Opex #1 (157 $/client)",157,"Statutaire",{"$nulls":4},{"$f":"$C60*I$24","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[null,"Opex #2",{"$nulls":6},0,{"$f":"I61","v":0},{"$f":"J61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #3",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #4",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Opex #5",{"$nulls":6},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total - O&M costs",{"$nulls":6},{"$f":"SUM(I60:I64)","v":314},{"$f":"SUM(J60:J64)","v":314},{"$f":"SUM(K60:K64)","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[]
["1.4","Other operation costs"]
[]
[null,"Tax on utilities",{"$nulls":3},{"v":0.015,"d":"1.5%"}]
[null,"Royalty rate at the Régie de l'énergie ($/103m3)",{"$nulls":3},0.60455]
[null,"Royalty rate at the Régie du bâtiment ($/103m3)",{"$nulls":3},{"v":0.456,"d":"0.45600"}]
[null,"Tax rate (CAN. + QC)",{"$nulls":3},{"v":0.269,"d":"26.9%"}]
[]
["1.5","Structure of capital - Gaz Métro"]
[]
[null,"Cost of capital",{"$nulls":3},"WACC prospective"]
[{"$nulls":9},"2016-2017 parameters"]
[null,"Structure and rate",null,null,"Structure","Rates",{"$nulls":3},"WACC","WACC prospective"]
[null,"Liability",null,null,{"v":0.54,"d":"54.0%"},{"$f":"IF($F$76=\"WACC\",$J$79,IF($F$76=\"WACC prospective\",$K$79,$L$79))","v":{"v":0.0282,"d":"2.820%"}},null,null,"Liability",{"v":0.0479,"d":"4.790%"},{"v":0.0282,"d":"2.820%"}]
[null,"Equity",null,null,{"v":0.46,"d":"46.0%"},{"$f":"IF($F$76=\"WACC\",$J$80,IF($F$76=\"WACC prospective\",$K$80,$L$80))","v":{"v":0.08167826170253521,"d":"8.168%"}},null,null,"Equity",{"v":0.08333478260870003,"d":"8.333%"},{"v":0.08167826170253521,"d":"8.168%"}]
[null,"Weighted average cost of capital (WACC)",{"$nulls":3},{"$f":"$E79*F79+$E80*F80","v":{"v":0.0528000003831662,"d":"5.280%"}},null,null,"Weighted average cost of capital",{"$f":"$E79*J79+$E80*J80","v":{"v":0.06420000000000202,"d":"6.420%"}},{"$f":"$E79*K79+$E80*K80","v":{"v":0.0528000003831662,"d":"5.280%"}}]
[]
[]
["Section 2  -  Calculations",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["2.1","Cost of service",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I86+1","v":2019},{"$f":"J86+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"OPEX distribution cost",{"$nulls":6},{"$f":"I65","v":314},{"$f":"J65","v":314},314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314,314]
[null,"Tax on utilities",{"$nulls":6},{"$f":"$F$69*I144","v":{"v":2023.620142837972,"d":"2,024"}},{"$f":"$F$69*J144","v":{"v":2011.2178889931793,"d":"2,011"}},{"v":1956.7665535246833,"d":"1,957"},{"v":1902.3668506430686,"d":"1,902"},{"v":1855.457115405567,"d":"1,855"},{"v":1795.8019782822864,"d":"1,796"},{"v":1736.1468411590058,"d":"1,736"},{"v":1676.4917040357252,"d":"1,676"},{"v":1616.8365669124444,"d":"1,617"},{"v":1557.1814297891638,"d":"1,557"},{"v":1497.5262926658831,"d":"1,498"},{"v":1437.8711555426025,"d":"1,438"},{"v":1378.216018419322,"d":"1,378"},{"v":1318.5608812960413,"d":"1,319"},{"v":1258.9057441727605,"d":"1,259"},{"v":1199.2506070494799,"d":"1,199"},{"v":1139.5954699261993,"d":"1,140"},{"v":1079.9403328029186,"d":"1,080"},{"v":1020.2851956796379,"d":"1,020"},{"v":960.6300585563573,"d":"961"},{"v":900.9749214330766,"d":"901"},{"v":858.528561315187,"d":"859"},{"v":819.1442620892527,"d":"819"},{"v":780.0376176443234,"d":"780"},{"v":741.1516953397856,"d":"741"},{"v":702.8608086551691,"d":"703"},{"v":664.5873321895286,"d":"665"},{"v":626.3138557238881,"d":"626"},{"v":588.0403792582475,"d":"588"},{"v":549.766902792607,"d":"550"},{"v":511.49342632696647,"d":"511"},{"v":473.219949861326,"d":"473"},{"v":434.9464733956855,"d":"435"},{"v":396.6729969300449,"d":"397"},{"v":358.3995204644044,"d":"358"},{"v":320.12604399876386,"d":"320"},{"v":281.85256753312336,"d":"282"},{"v":243.57909106748286,"d":"244"},{"v":205.30561460184236,"d":"205"},{"v":167.03213813620187,"d":"167"}]
[null,"Royalties",{"$nulls":6},{"$f":"($F$70+$F$71)*I25/1000","v":{"v":34.203907318787884,"d":"34"}},{"v":40.53283264363637,"d":"41"},{"v":43.85527869060606,"d":"44"},{"v":44.97689066030304,"d":"45"},{"v":46.45394756939395,"d":"46"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"},{"v":57.26970000000001,"d":"57"}]
[null,"Amortissement des immobilisations",{"$nulls":6},{"$f":"-I141","v":{"v":3746.358099130853,"d":"3,746"}},{"$f":"-J141","v":{"v":3907.988145535958,"d":"3,908"}},{"v":3921.863173077215,"d":"3,922"},{"v":3936.60281880029,"d":"3,937"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":2829.757341192648,"d":"2,830"},{"v":2625.6199483956057,"d":"2,626"},{"v":2607.109629661957,"d":"2,607"},{"v":2592.3948203025184,"d":"2,592"},{"v":2552.7257789744317,"d":"2,553"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"}]
[null,"Tax",{"$nulls":6},{"$f":"I171","v":{"v":1739.0684183843332,"d":"1,739"}},{"$f":"J171","v":{"v":315.36032810640654,"d":"315"}},{"v":413.3502116031698,"d":"413"},{"v":533.7264591458265,"d":"534"},{"v":654.5701878865852,"d":"655"},{"v":743.0033487640262,"d":"743"},{"v":832.2116688318397,"d":"832"},{"v":912.7683017197933,"d":"913"},{"v":985.1923486586802,"d":"985"},{"v":1049.9717648054439,"d":"1,050"},{"v":1107.565228007611,"d":"1,108"},{"v":1158.4038954418575,"d":"1,158"},{"v":1202.8930548542603,"d":"1,203"},{"v":1241.4136767261275,"d":"1,241"},{"v":1274.3238733098933,"d":"1,274"},{"v":1301.9602701228432,"d":"1,302"},{"v":1324.6392951512253,"d":"1,325"},{"v":1342.6583907021145,"d":"1,343"},{"v":1356.2971525441603,"d":"1,356"},{"v":1365.8184006998927,"d":"1,366"},{"v":1371.469185990491,"d":"1,371"},{"v":959.2366295078964,"d":"959"},{"v":899.9821235559289,"d":"900"},{"v":907.3607779319464,"d":"907"},{"v":913.3439650851287,"d":"913"},{"v":907.6796775754356,"d":"908"},{"v":913.7981873741151,"d":"914"},{"v":917.8419305676398,"d":"918"},{"v":919.5263598208021,"d":"920"},{"v":918.9930339700236,"d":"919"},{"v":916.3750183215411,"d":"916"},{"v":911.7973942632157,"d":"912"},{"v":905.3777382996395,"d":"905"},{"v":897.2265723451269,"d":"897"},{"v":887.4477869991338,"d":"887"},{"v":876.1390394251493,"d":"876"},{"v":863.392127356853,"d":"863"},{"v":849.2933406639031,"d":"849"},{"v":833.9237918237795,"d":"834"},{"v":817.359726565312,"d":"817"}]
[null,"Return of investment",{"$nulls":6},{"$f":"$F$81*I105","v":{"v":7222.046809016644,"d":"7,222"}},{"$f":"$F$81*J105","v":{"v":7182.657908422227,"d":"7,183"}},{"v":6991.355506911942,"d":"6,991"},{"v":6800.257678028962,"d":"6,800"},{"v":6636.202135723062,"d":"6,636"},{"v":6426.21605152526,"d":"6,426"},{"v":6216.229967327456,"d":"6,216"},{"v":6006.243883129652,"d":"6,006"},{"v":5796.257798931849,"d":"5,796"},{"v":5586.271714734045,"d":"5,586"},{"v":5376.285630536241,"d":"5,376"},{"v":5166.299546338437,"d":"5,166"},{"v":4956.313462140633,"d":"4,956"},{"v":4746.32737794283,"d":"4,746"},{"v":4536.341293745026,"d":"4,536"},{"v":4326.355209547221,"d":"4,326"},{"v":4116.369125349418,"d":"4,116"},{"v":3906.3830411516146,"d":"3,906"},{"v":3696.396956953811,"d":"3,696"},{"v":3486.4108727560074,"d":"3,486"},{"v":3276.424788558204,"d":"3,276"},{"v":3096.7261521096825,"d":"3,097"},{"v":2952.7041906193945,"d":"2,953"},{"v":2814.560128756172,"d":"2,815"},{"v":2677.2932102809727,"d":"2,677"},{"v":2541.4620254743436,"d":"2,541"},{"v":2406.708745351995,"d":"2,407"},{"v":2271.986107215267,"d":"2,272"},{"v":2137.2634690785394,"d":"2,137"},{"v":2002.5408309418112,"d":"2,003"},{"v":1867.8181928050833,"d":"1,868"},{"v":1733.0955546683554,"d":"1,733"},{"v":1598.3729165316272,"d":"1,598"},{"v":1463.6502783948993,"d":"1,464"},{"v":1328.9276402581713,"d":"1,329"},{"v":1194.2050021214432,"d":"1,194"},{"v":1059.482363984715,"d":"1,059"},{"v":924.7597258479872,"d":"925"},{"v":790.037087711259,"d":"790"},{"v":655.3144495745311,"d":"655"}]
[null,"Total - Cost of service",{"$nulls":6},{"$f":"SUM(I88:I93)","v":{"v":15079.297376688592,"d":"15,079"}},{"v":13771.757103701408,"d":"13,772"},{"v":13641.190723807616,"d":"13,641"},{"v":13531.93069727845,"d":"13,532"},{"v":13483.692528136655,"d":"13,484"},{"v":13313.30022012362,"d":"13,313"},{"v":13132.867318870347,"d":"13,133"},{"v":12943.782730437217,"d":"12,944"},{"v":12746.56555605502,"d":"12,747"},{"v":12541.7037508807,"d":"12,542"},{"v":12329.655992761782,"d":"12,330"},{"v":12110.853438874943,"d":"12,111"},{"v":11885.701376966263,"d":"11,886"},{"v":11654.580777517047,"d":"11,655"},{"v":11417.849752779726,"d":"11,418"},{"v":11175.844928271592,"d":"11,176"},{"v":10928.882731978889,"d":"10,929"},{"v":10677.260606208692,"d":"10,677"},{"v":10421.258146729657,"d":"10,421"},{"v":10161.138173564304,"d":"10,161"},{"v":9897.147737533818,"d":"9,897"},{"v":8115.518384125414,"d":"8,116"},{"v":7668.720224660182,"d":"7,669"},{"v":7480.337853994399,"d":"7,480"},{"v":7295.453391008406,"d":"7,295"},{"v":7075.99799067938,"d":"7,076"},{"v":6907.929062625004,"d":"6,908"},{"v":6738.976691216161,"d":"6,739"},{"v":6567.665005866957,"d":"6,568"},{"v":6394.135565413808,"d":"6,394"},{"v":6218.521435162958,"d":"6,219"},{"v":6040.947696502263,"d":"6,041"},{"v":5861.531925936319,"d":"5,862"},{"v":5680.384645379437,"d":"5,680"},{"v":5497.609745431077,"d":"5,498"},{"v":5313.304883254723,"d":"5,313"},{"v":5127.561856584058,"d":"5,128"},{"v":4940.46695528874,"d":"4,940"},{"v":4752.1012918462475,"d":"4,752"},{"v":4562.541111985412,"d":"4,563"}]
[]
[null,"Rate related to the cost of service (¢ / m3)",{"$nulls":6},{"$f":"IFERROR(100*I94/I25,\"-\")","v":{"v":46.75591207693,"d":"46.756"}},{"v":36.03408901801391,"d":"36.034"},{"v":32.98842295404927,"d":"32.988"},{"v":31.90813969198014,"d":"31.908"},{"v":30.78345513985324,"d":"30.783"},{"v":24.654259666895594,"d":"24.654"},{"v":24.320124664574713,"d":"24.320"},{"v":23.969968019328178,"d":"23.970"},{"v":23.60475102973152,"d":"23.605"},{"v":23.22537731644574,"d":"23.225"},{"v":22.83269628289219,"d":"22.833"},{"v":22.427506368286934,"d":"22.428"},{"v":22.010558105493082,"d":"22.011"},{"v":21.58255699540194,"d":"21.583"},{"v":21.144166208851345,"d":"21.144"},{"v":20.696009126428873,"d":"20.696"},{"v":20.23867172588683,"d":"20.239"},{"v":19.772704826312395,"d":"19.773"},{"v":19.29862619764751,"d":"19.299"},{"v":18.816922543637602,"d":"18.817"},{"v":18.32805136580337,"d":"18.328"},{"v":15.028737748380397,"d":"15.029"},{"v":14.201333749370708,"d":"14.201"},{"v":13.852477507397035,"d":"13.852"},{"v":13.510098872237787,"d":"13.510"},{"v":13.103699982739593,"d":"13.104"},{"v":12.792461227083342,"d":"12.792"},{"v":12.479586465215114,"d":"12.480"},{"v":12.162342603457326,"d":"12.162"},{"v":11.840991787803349,"d":"11.841"},{"v":11.51578043548696,"d":"11.516"},{"v":11.186940178707895,"d":"11.187"},{"v":10.854688751733924,"d":"10.855"},{"v":10.519230824776736,"d":"10.519"},{"v":10.180758787835327,"d":"10.181"},{"v":9.839453487508747,"d":"9.839"},{"v":9.495484919600107,"d":"9.495"},{"v":9.149012880164333,"d":"9.149"},{"v":8.800187577493052,"d":"8.800"},{"v":8.449150207380391,"d":"8.449"}]
[]
["2.2","Rate base",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I98+1","v":2019},{"$f":"J98+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Equity decrease",{"$nulls":6},{"$f":"-$E$80*I141/2-$E$80*I129*9/13-$E$80*I130*9/13-$E$80*I131*9/13","v":{"v":861.6623628000963,"d":"862"}},{"$f":"-$E$80*I$132+$E$80*I129*9/13+$E$80*I130*9/13+$E$80*I131*9/13-$E$80*I141/2-$E$80*J141/2-$E$80*J129*9/13-$E$80*J130*9/13-$E$80*J131*9/13","v":{"v":343.1608739004665,"d":"343"}},{"$f":"-$E$80*J$132+$E$80*J129*9/13+$E$80*J130*9/13+$E$80*J131*9/13-$E$80*J141/2-$E$80*K141/2-$E$80*K129*9/13-$E$80*K130*9/13-$E$80*K131*9/13","v":{"v":1666.6496980327183,"d":"1,667"}},{"v":1664.867436519878,"d":"1,665"},{"v":1429.2717597171413,"d":"1,429"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1829.4242051139415,"d":"1,829"},{"v":1565.5562910312797,"d":"1,566"},{"v":1254.7367766052985,"d":"1,255"},{"v":1203.5278029532396,"d":"1,204"},{"v":1195.8860234918293,"d":"1,196"},{"v":1183.3777378336986,"d":"1,183"},{"v":1173.9869016372736,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"},{"v":1173.7199449463087,"d":"1,174"}]
[null,"Liability reimbursement",{"$nulls":6},{"$f":"-$E$79*I141/2-$E$79*I129*9/13-$E$79*I130*9/13-$E$79*I131*9/13","v":{"v":1011.5166867653304,"d":"1,012"}},{"$f":"-$E$79*I$132+$E$79*I129*9/13+$E$79*I130*9/13+$E$79*I131*9/13-$E$79*I141/2-$E$79*J141/2-$E$79*J129*9/13-$E$79*J130*9/13-$E$79*J131*9/13","v":{"v":402.8410258831566,"d":"403"}},{"$f":"-$E$79*J$132+$E$79*J129*9/13+$E$79*J130*9/13+$E$79*J131*9/13-$E$79*J141/2-$E$79*K141/2-$E$79*K129*9/13-$E$79*K130*9/13-$E$79*K131*9/13","v":{"v":1956.5018194297127,"d":"1,957"}},{"v":1954.4095993929004,"d":"1,954"},{"v":1677.840761407079,"d":"1,678"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":2147.584936438105,"d":"2,148"},{"v":1837.8269503410675,"d":"1,838"},{"v":1472.9518681888285,"d":"1,473"},{"v":1412.836986075542,"d":"1,413"},{"v":1403.8662014904085,"d":"1,404"},{"v":1389.1825618047765,"d":"1,389"},{"v":1378.1585367046255,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"},{"v":1377.845152763058,"d":"1,378"}]
[]
[null,"Equity",{"$nulls":5},{"$f":"($H$132)*$E$80","v":{"v":63781.00910596467,"d":"63,781"}},{"$f":"H103-I100","v":{"v":62919.34674316458,"d":"62,919"}},{"$f":"I103-J100","v":{"v":62576.18586926411,"d":"62,576"}},{"$f":"J103-K100","v":{"v":60909.53617123139,"d":"60,910"}},{"v":59244.668734711515,"d":"59,245"},{"v":57815.39697499437,"d":"57,815"},{"v":55985.97276988043,"d":"55,986"},{"v":54156.54856476648,"d":"54,157"},{"v":52327.12435965254,"d":"52,327"},{"v":50497.700154538594,"d":"50,498"},{"v":48668.27594942465,"d":"48,668"},{"v":46838.851744310705,"d":"46,839"},{"v":45009.42753919676,"d":"45,009"},{"v":43180.003334082816,"d":"43,180"},{"v":41350.57912896887,"d":"41,351"},{"v":39521.15492385493,"d":"39,521"},{"v":37691.73071874098,"d":"37,692"},{"v":35862.30651362704,"d":"35,862"},{"v":34032.88230851309,"d":"34,033"},{"v":32203.458103399153,"d":"32,203"},{"v":30374.03389828521,"d":"30,374"},{"v":28544.60969317127,"d":"28,545"},{"v":26979.05340213999,"d":"26,979"},{"v":25724.31662553469,"d":"25,724"},{"v":24520.788822581453,"d":"24,521"},{"v":23324.902799089625,"d":"23,325"},{"v":22141.525061255925,"d":"22,142"},{"v":20967.538159618653,"d":"20,968"},{"v":19793.818214672345,"d":"19,794"},{"v":18620.098269726037,"d":"18,620"},{"v":17446.37832477973,"d":"17,446"},{"v":16272.658379833421,"d":"16,273"},{"v":15098.938434887114,"d":"15,099"},{"v":13925.218489940806,"d":"13,925"},{"v":12751.498544994498,"d":"12,751"},{"v":11577.77860004819,"d":"11,578"},{"v":10404.058655101882,"d":"10,404"},{"v":9230.338710155575,"d":"9,230"},{"v":8056.618765209266,"d":"8,057"},{"v":6882.898820262957,"d":"6,883"},{"v":5709.178875316648,"d":"5,709"}]
[null,"Liability ",{"$nulls":5},{"$f":"($H$132)*$E$79","v":{"v":74873.35851569766,"d":"74,873"}},{"$f":"H104-I101","v":{"v":73861.84182893233,"d":"73,862"}},{"v":73459.00080304917,"d":"73,459"},{"v":71502.49898361946,"d":"71,502"},{"v":69548.08938422657,"d":"69,548"},{"v":67870.24862281949,"d":"67,870"},{"v":65722.66368638139,"d":"65,723"},{"v":63575.078749943284,"d":"63,575"},{"v":61427.49381350518,"d":"61,427"},{"v":59279.90887706707,"d":"59,280"},{"v":57132.323940628965,"d":"57,132"},{"v":54984.73900419086,"d":"54,985"},{"v":52837.15406775275,"d":"52,837"},{"v":50689.569131314645,"d":"50,690"},{"v":48541.98419487654,"d":"48,542"},{"v":46394.39925843843,"d":"46,394"},{"v":44246.814322000326,"d":"44,247"},{"v":42099.22938556222,"d":"42,099"},{"v":39951.64444912411,"d":"39,952"},{"v":37804.059512686006,"d":"37,804"},{"v":35656.4745762479,"d":"35,656"},{"v":33508.88963980979,"d":"33,509"},{"v":31671.062689468727,"d":"31,671"},{"v":30198.110821279897,"d":"30,198"},{"v":28785.273835204356,"d":"28,785"},{"v":27381.40763371395,"d":"27,381"},{"v":25992.22507190917,"d":"25,992"},{"v":24614.066535204547,"d":"24,614"},{"v":23236.22138244149,"d":"23,236"},{"v":21858.376229678433,"d":"21,858"},{"v":20480.531076915377,"d":"20,481"},{"v":19102.68592415232,"d":"19,103"},{"v":17724.840771389263,"d":"17,725"},{"v":16346.995618626204,"d":"16,347"},{"v":14969.150465863146,"d":"14,969"},{"v":13591.305313100087,"d":"13,591"},{"v":12213.460160337028,"d":"12,213"},{"v":10835.61500757397,"d":"10,836"},{"v":9457.769854810911,"d":"9,458"},{"v":8079.924702047853,"d":"8,080"},{"v":6702.079549284796,"d":"6,702"}]
[null,"Total - Average rate base",{"$nulls":5},{"$f":"H103+H104","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"I103+I104","v":{"v":136781.1885720969,"d":"136,781"}},{"$f":"J103+J104","v":{"v":136035.18667231328,"d":"136,035"}},{"$f":"K103+K104","v":{"v":132412.03515485086,"d":"132,412"}},{"v":128792.75811893807,"d":"128,793"},{"v":125685.64559781385,"d":"125,686"},{"v":121708.63645626183,"d":"121,709"},{"v":117731.62731470977,"d":"117,732"},{"v":113754.61817315771,"d":"113,755"},{"v":109777.60903160567,"d":"109,778"},{"v":105800.59989005362,"d":"105,801"},{"v":101823.59074850156,"d":"101,824"},{"v":97846.5816069495,"d":"97,847"},{"v":93869.57246539746,"d":"93,870"},{"v":89892.56332384542,"d":"89,893"},{"v":85915.55418229336,"d":"85,916"},{"v":81938.5450407413,"d":"81,939"},{"v":77961.53589918926,"d":"77,962"},{"v":73984.52675763721,"d":"73,985"},{"v":70007.51761608516,"d":"70,008"},{"v":66030.50847453311,"d":"66,031"},{"v":62053.49933298107,"d":"62,053"},{"v":58650.11609160872,"d":"58,650"},{"v":55922.42744681459,"d":"55,922"},{"v":53306.062657785806,"d":"53,306"},{"v":50706.31043280357,"d":"50,706"},{"v":48133.7501331651,"d":"48,134"},{"v":45581.604694823196,"d":"45,582"},{"v":43030.039597113835,"d":"43,030"},{"v":40478.474499404474,"d":"40,478"},{"v":37926.909401695106,"d":"37,927"},{"v":35375.34430398574,"d":"35,375"},{"v":32823.77920627638,"d":"32,824"},{"v":30272.21410856701,"d":"30,272"},{"v":27720.649010857644,"d":"27,721"},{"v":25169.08391314828,"d":"25,169"},{"v":22617.51881543891,"d":"22,618"},{"v":20065.953717729542,"d":"20,066"},{"v":17514.388620020178,"d":"17,514"},{"v":14962.82352231081,"d":"14,963"},{"v":12411.258424601445,"d":"12,411"}]
[]
["2.3","Accounting and fiscal depreciation",{"$nulls":5},{"$f":"I107-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I107+1","v":2019},{"$f":"J107+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Sharing of the capitalized general expenses and contributions"]
[]
[null,"Répartition UMQ - Conduite",{"$nulls":5},{"$f":"IFERROR(H33/(H33+H37),0)","v":{"v":0.829466449444158,"d":"82.9%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Répartition UMQ - Branchement",{"$nulls":5},{"$f":"IFERROR(H37/(H33+H37),0)","v":{"v":0.17053355055584196,"d":"17.1%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the capitalized general expenses - Main line",{"$nulls":5},{"$f":"IFERROR((H33+H34+H45*H111)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.8208358264989398,"d":"82.1%"}},{"$f":"IFERROR((I33+I34+I45*I111)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,"Sharing of the capitalized general expenses - Connection",{"$nulls":5},{"$f":"IFERROR((H37+H38+H39+H45*H112)/(H33+H34+H37+H38+H39+H41+H42+H43+H45),0)","v":{"v":0.17916417350106026,"d":"17.9%"}},{"$f":"IFERROR((I37+I38+I39+I45*I112)/(I33+I34+I37+I38+I39+I45),0)","v":{"v":1,"d":"100.0%"}},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":1,"d":"100.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$41","v":"Répartition Fais généraux - Compression"},{"$nulls":5},{"$f":"IFERROR(H$41/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$42","v":"Répartition Fais généraux - Servitude"},{"$nulls":5},{"$f":"IFERROR(H$42/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[null,{"$f":"\"Répartition Fais généraux - \"&$B$43","v":"Répartition Fais généraux - Transport"},{"$nulls":5},{"$f":"IFERROR(H$43/(H$33+H$34+H$37+H$38+H$39+H$41+H$42+H$43+H$45),0)","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"}]
[]
[null,"Sharing of the contributions - Main line",{"$nulls":5},{"$f":"(SUM($H$35:$AV$35)+SUMPRODUCT($H$114:$AV$114,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.7893007768542469,"d":"78.9%"}},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"},{"v":0.7893007768542469,"d":"78.9%"}]
[null,"Sharing of the contributions - Connection",{"$nulls":5},{"$f":"(SUM($H$40:$AV$40)+SUMPRODUCT($H$115:$AV$115,$H$46:$AV$46))/(SUM($H$35:$AV$35)+SUM($H$40:$AV$40)+SUM($H$46:$AV$46))","v":{"v":0.2106992231457531,"d":"21.1%"}},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"},{"v":0.2106992231457531,"d":"21.1%"}]
[{"$nulls":5},"Total"]
[null,{"$f":"B35","v":"Main line - Total"},{"$nulls":3},{"$f":"SUM(H123:AV123)","v":{"v":113211.69126405922,"d":"113,212"}},null,{"$f":"H35+H$111*H$45+H$114*H$46+H$120*(H$53+H$54+H$55)","v":{"v":113815.62594937951,"d":"113,816"}},{"v":-603.934685320295,"d":"-604"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B40","v":"Connection - Total"},{"$nulls":3},{"$f":"SUM(H124:AV124)","v":{"v":29975.27114107499,"d":"29,975"}},null,{"$f":"H40+H$112*H$45+H$115*H$46+H$121*(H$53+H$54+H$55)+H$52","v":{"v":24838.741672282835,"d":"24,839"}},{"v":3685.1059078700778,"d":"3,685"},{"v":291.7741418441558,"d":"292"},{"v":309.955960025974,"d":"310"},{"v":849.693459051948,"d":"850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B41","v":"Compression"},{"$nulls":3},0,null,{"$f":"H41+H$116*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B42","v":"Servitude"},{"$nulls":3},0,null,{"$f":"H42+H$117*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B43","v":"Transport"},{"$nulls":3},0,null,{"$f":"H43+H$118*H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actif non amortissable (terrain)",{"$nulls":3},{"$f":"SUM(H128:AV128)","v":0},null,{"$f":"H44*(1+$F44)","v":0},{"$f":"I44*(1+$F44)","v":0},{"$f":"J44*(1+$F44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 5 ans",{"$nulls":3},{"$f":"SUM(H129:AV129)","v":0},null,null,{"$f":"I49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H130:AV130)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CASEP PRC - 10 ans",{"$nulls":3},{"$f":"SUM(H131:AV131)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"$f":"SUM(H132:AV132)","v":{"v":143186.9624051342,"d":"143,187"}},null,{"$f":"SUM(H123:H131)","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"SUM(I123:I131)","v":{"v":3081.1712225497827,"d":"3,081"}},{"$f":"SUM(J123:J131)","v":{"v":291.7741418441558,"d":"292"}},{"v":309.955960025974,"d":"310"},{"v":849.693459051948,"d":"850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV123:AV131)","v":0}]
[null,"Accounting depreciation"]
[null,{"$f":"\"Amort. -  \"&B35","v":"Amort. -  Main line - Total"},{"$nulls":3},{"$f":"D35","v":{"v":44.36950927322744,"d":"44.4 ans"}},null,null,{"$f":"-SUM(OFFSET(H123,0,-MIN(I$84-1,ROUNDDOWN($F134-1,0))):H123)/$F134-IF(I$84>$F134,(OFFSET(H123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(H123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2565.176577647115,"d":"-2,565"}},{"$f":"-SUM(OFFSET(I123,0,-MIN(J$84-1,ROUNDDOWN($F134-1,0))):I123)/$F134-IF(J$84>$F134,(OFFSET(I123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(I123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(J123,0,-MIN(K$84-1,ROUNDDOWN($F134-1,0))):J123)/$F134-IF(K$84>$F134,(OFFSET(J123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(J123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(K123,0,-MIN(L$84-1,ROUNDDOWN($F134-1,0))):K123)/$F134-IF(L$84>$F134,(OFFSET(K123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(K123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(L123,0,-MIN(M$84-1,ROUNDDOWN($F134-1,0))):L123)/$F134-IF(M$84>$F134,(OFFSET(L123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(L123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(M123,0,-MIN(N$84-1,ROUNDDOWN($F134-1,0))):M123)/$F134-IF(N$84>$F134,(OFFSET(M123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(M123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(N123,0,-MIN(O$84-1,ROUNDDOWN($F134-1,0))):N123)/$F134-IF(O$84>$F134,(OFFSET(N123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(N123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(O123,0,-MIN(P$84-1,ROUNDDOWN($F134-1,0))):O123)/$F134-IF(P$84>$F134,(OFFSET(O123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(O123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(P123,0,-MIN(Q$84-1,ROUNDDOWN($F134-1,0))):P123)/$F134-IF(Q$84>$F134,(OFFSET(P123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(P123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(Q123,0,-MIN(R$84-1,ROUNDDOWN($F134-1,0))):Q123)/$F134-IF(R$84>$F134,(OFFSET(Q123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Q123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(R123,0,-MIN(S$84-1,ROUNDDOWN($F134-1,0))):R123)/$F134-IF(S$84>$F134,(OFFSET(R123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(R123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(S123,0,-MIN(T$84-1,ROUNDDOWN($F134-1,0))):S123)/$F134-IF(T$84>$F134,(OFFSET(S123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(S123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(T123,0,-MIN(U$84-1,ROUNDDOWN($F134-1,0))):T123)/$F134-IF(U$84>$F134,(OFFSET(T123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(T123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(U123,0,-MIN(V$84-1,ROUNDDOWN($F134-1,0))):U123)/$F134-IF(V$84>$F134,(OFFSET(U123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(U123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(V123,0,-MIN(W$84-1,ROUNDDOWN($F134-1,0))):V123)/$F134-IF(W$84>$F134,(OFFSET(V123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(V123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(W123,0,-MIN(X$84-1,ROUNDDOWN($F134-1,0))):W123)/$F134-IF(X$84>$F134,(OFFSET(W123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(W123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(X123,0,-MIN(Y$84-1,ROUNDDOWN($F134-1,0))):X123)/$F134-IF(Y$84>$F134,(OFFSET(X123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(X123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(Y123,0,-MIN(Z$84-1,ROUNDDOWN($F134-1,0))):Y123)/$F134-IF(Z$84>$F134,(OFFSET(Y123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Y123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(Z123,0,-MIN(AA$84-1,ROUNDDOWN($F134-1,0))):Z123)/$F134-IF(AA$84>$F134,(OFFSET(Z123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(Z123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AA123,0,-MIN(AB$84-1,ROUNDDOWN($F134-1,0))):AA123)/$F134-IF(AB$84>$F134,(OFFSET(AA123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AA123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AB123,0,-MIN(AC$84-1,ROUNDDOWN($F134-1,0))):AB123)/$F134-IF(AC$84>$F134,(OFFSET(AB123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AB123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AC123,0,-MIN(AD$84-1,ROUNDDOWN($F134-1,0))):AC123)/$F134-IF(AD$84>$F134,(OFFSET(AC123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AC123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AD123,0,-MIN(AE$84-1,ROUNDDOWN($F134-1,0))):AD123)/$F134-IF(AE$84>$F134,(OFFSET(AD123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AD123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AE123,0,-MIN(AF$84-1,ROUNDDOWN($F134-1,0))):AE123)/$F134-IF(AF$84>$F134,(OFFSET(AE123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AE123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AF123,0,-MIN(AG$84-1,ROUNDDOWN($F134-1,0))):AF123)/$F134-IF(AG$84>$F134,(OFFSET(AF123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AF123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AG123,0,-MIN(AH$84-1,ROUNDDOWN($F134-1,0))):AG123)/$F134-IF(AH$84>$F134,(OFFSET(AG123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AG123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AH123,0,-MIN(AI$84-1,ROUNDDOWN($F134-1,0))):AH123)/$F134-IF(AI$84>$F134,(OFFSET(AH123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AH123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AI123,0,-MIN(AJ$84-1,ROUNDDOWN($F134-1,0))):AI123)/$F134-IF(AJ$84>$F134,(OFFSET(AI123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AI123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AJ123,0,-MIN(AK$84-1,ROUNDDOWN($F134-1,0))):AJ123)/$F134-IF(AK$84>$F134,(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AJ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AK123,0,-MIN(AL$84-1,ROUNDDOWN($F134-1,0))):AK123)/$F134-IF(AL$84>$F134,(OFFSET(AK123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AK123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AL123,0,-MIN(AM$84-1,ROUNDDOWN($F134-1,0))):AL123)/$F134-IF(AM$84>$F134,(OFFSET(AL123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AL123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AM123,0,-MIN(AN$84-1,ROUNDDOWN($F134-1,0))):AM123)/$F134-IF(AN$84>$F134,(OFFSET(AM123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AM123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AN123,0,-MIN(AO$84-1,ROUNDDOWN($F134-1,0))):AN123)/$F134-IF(AO$84>$F134,(OFFSET(AN123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AN123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AO123,0,-MIN(AP$84-1,ROUNDDOWN($F134-1,0))):AO123)/$F134-IF(AP$84>$F134,(OFFSET(AO123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AO123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AP123,0,-MIN(AQ$84-1,ROUNDDOWN($F134-1,0))):AP123)/$F134-IF(AQ$84>$F134,(OFFSET(AP123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AP123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AQ123,0,-MIN(AR$84-1,ROUNDDOWN($F134-1,0))):AQ123)/$F134-IF(AR$84>$F134,(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AQ123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AR123,0,-MIN(AS$84-1,ROUNDDOWN($F134-1,0))):AR123)/$F134-IF(AS$84>$F134,(OFFSET(AR123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AR123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AS123,0,-MIN(AT$84-1,ROUNDDOWN($F134-1,0))):AS123)/$F134-IF(AT$84>$F134,(OFFSET(AS123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AS123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AT123,0,-MIN(AU$84-1,ROUNDDOWN($F134-1,0))):AT123)/$F134-IF(AU$84>$F134,(OFFSET(AT123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AT123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}},{"$f":"-SUM(OFFSET(AU123,0,-MIN(AV$84-1,ROUNDDOWN($F134-1,0))):AU123)/$F134-IF(AV$84>$F134,(OFFSET(AU123,0,-ROUNDUP($F134-1,0))-(ROUNDDOWN($F134,0)*(OFFSET(AU123,0,-ROUNDUP($F134-1,0))/$F134))),0)","v":{"v":-2551.5650977093665,"d":"-2,552"}}]
[null,{"$f":"\"Amort. -  \"&B40","v":"Amort. -  Connection - Total"},{"$nulls":3},{"$f":"D40","v":{"v":21.02872523867603,"d":"21.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H124,0,-MIN(I$84-1,ROUNDDOWN($F135-1,0))):H124)/$F135-IF(I$84>$F135,(OFFSET(H124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(H124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1181.181521483738,"d":"-1,181"}},{"$f":"-SUM(OFFSET(I124,0,-MIN(J$84-1,ROUNDDOWN($F135-1,0))):I124)/$F135-IF(J$84>$F135,(OFFSET(I124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(I124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1356.4230478265915,"d":"-1,356"}},{"$f":"-SUM(OFFSET(J124,0,-MIN(K$84-1,ROUNDDOWN($F135-1,0))):J124)/$F135-IF(K$84>$F135,(OFFSET(J124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(J124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1370.2980753678485,"d":"-1,370"}},{"$f":"-SUM(OFFSET(K124,0,-MIN(L$84-1,ROUNDDOWN($F135-1,0))):K124)/$F135-IF(L$84>$F135,(OFFSET(K124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(K124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1385.0377210909237,"d":"-1,385"}},{"$f":"-SUM(OFFSET(L124,0,-MIN(M$84-1,ROUNDDOWN($F135-1,0))):L124)/$F135-IF(M$84>$F135,(OFFSET(L124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(L124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(M124,0,-MIN(N$84-1,ROUNDDOWN($F135-1,0))):M124)/$F135-IF(N$84>$F135,(OFFSET(M124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(M124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(N124,0,-MIN(O$84-1,ROUNDDOWN($F135-1,0))):N124)/$F135-IF(O$84>$F135,(OFFSET(N124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(N124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(O124,0,-MIN(P$84-1,ROUNDDOWN($F135-1,0))):O124)/$F135-IF(P$84>$F135,(OFFSET(O124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(O124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(P124,0,-MIN(Q$84-1,ROUNDDOWN($F135-1,0))):P124)/$F135-IF(Q$84>$F135,(OFFSET(P124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(P124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(Q124,0,-MIN(R$84-1,ROUNDDOWN($F135-1,0))):Q124)/$F135-IF(R$84>$F135,(OFFSET(Q124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Q124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(R124,0,-MIN(S$84-1,ROUNDDOWN($F135-1,0))):R124)/$F135-IF(S$84>$F135,(OFFSET(R124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(R124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(S124,0,-MIN(T$84-1,ROUNDDOWN($F135-1,0))):S124)/$F135-IF(T$84>$F135,(OFFSET(S124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(S124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(T124,0,-MIN(U$84-1,ROUNDDOWN($F135-1,0))):T124)/$F135-IF(U$84>$F135,(OFFSET(T124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(T124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(U124,0,-MIN(V$84-1,ROUNDDOWN($F135-1,0))):U124)/$F135-IF(V$84>$F135,(OFFSET(U124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(U124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(V124,0,-MIN(W$84-1,ROUNDDOWN($F135-1,0))):V124)/$F135-IF(W$84>$F135,(OFFSET(V124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(V124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(W124,0,-MIN(X$84-1,ROUNDDOWN($F135-1,0))):W124)/$F135-IF(X$84>$F135,(OFFSET(W124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(W124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(X124,0,-MIN(Y$84-1,ROUNDDOWN($F135-1,0))):X124)/$F135-IF(Y$84>$F135,(OFFSET(X124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(X124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(Y124,0,-MIN(Z$84-1,ROUNDDOWN($F135-1,0))):Y124)/$F135-IF(Z$84>$F135,(OFFSET(Y124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Y124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(Z124,0,-MIN(AA$84-1,ROUNDDOWN($F135-1,0))):Z124)/$F135-IF(AA$84>$F135,(OFFSET(Z124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(Z124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(AA124,0,-MIN(AB$84-1,ROUNDDOWN($F135-1,0))):AA124)/$F135-IF(AB$84>$F135,(OFFSET(AA124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AA124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(AB124,0,-MIN(AC$84-1,ROUNDDOWN($F135-1,0))):AB124)/$F135-IF(AC$84>$F135,(OFFSET(AB124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AB124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1425.44404384268,"d":"-1,425"}},{"$f":"-SUM(OFFSET(AC124,0,-MIN(AD$84-1,ROUNDDOWN($F135-1,0))):AC124)/$F135-IF(AD$84>$F135,(OFFSET(AC124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AC124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-278.1922434832814,"d":"-278"}},{"$f":"-SUM(OFFSET(AD124,0,-MIN(AE$84-1,ROUNDDOWN($F135-1,0))):AD124)/$F135-IF(AE$84>$F135,(OFFSET(AD124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AD124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-74.05485068623899,"d":"-74"}},{"$f":"-SUM(OFFSET(AE124,0,-MIN(AF$84-1,ROUNDDOWN($F135-1,0))):AE124)/$F135-IF(AF$84>$F135,(OFFSET(AE124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AE124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-55.544531952590624,"d":"-56"}},{"$f":"-SUM(OFFSET(AF124,0,-MIN(AG$84-1,ROUNDDOWN($F135-1,0))):AF124)/$F135-IF(AG$84>$F135,(OFFSET(AF124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AF124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-40.829722593151786,"d":"-41"}},{"$f":"-SUM(OFFSET(AG124,0,-MIN(AH$84-1,ROUNDDOWN($F135-1,0))):AG124)/$F135-IF(AH$84>$F135,(OFFSET(AG124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AG124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":{"v":-1.1606812650650227,"d":"-1"}},{"$f":"-SUM(OFFSET(AH124,0,-MIN(AI$84-1,ROUNDDOWN($F135-1,0))):AH124)/$F135-IF(AI$84>$F135,(OFFSET(AH124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AH124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AI124,0,-MIN(AJ$84-1,ROUNDDOWN($F135-1,0))):AI124)/$F135-IF(AJ$84>$F135,(OFFSET(AI124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AI124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AJ124,0,-MIN(AK$84-1,ROUNDDOWN($F135-1,0))):AJ124)/$F135-IF(AK$84>$F135,(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AJ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AK124,0,-MIN(AL$84-1,ROUNDDOWN($F135-1,0))):AK124)/$F135-IF(AL$84>$F135,(OFFSET(AK124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AK124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AL124,0,-MIN(AM$84-1,ROUNDDOWN($F135-1,0))):AL124)/$F135-IF(AM$84>$F135,(OFFSET(AL124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AL124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AM124,0,-MIN(AN$84-1,ROUNDDOWN($F135-1,0))):AM124)/$F135-IF(AN$84>$F135,(OFFSET(AM124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AM124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AN124,0,-MIN(AO$84-1,ROUNDDOWN($F135-1,0))):AN124)/$F135-IF(AO$84>$F135,(OFFSET(AN124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AN124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AO124,0,-MIN(AP$84-1,ROUNDDOWN($F135-1,0))):AO124)/$F135-IF(AP$84>$F135,(OFFSET(AO124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AO124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AP124,0,-MIN(AQ$84-1,ROUNDDOWN($F135-1,0))):AP124)/$F135-IF(AQ$84>$F135,(OFFSET(AP124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AP124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AQ124,0,-MIN(AR$84-1,ROUNDDOWN($F135-1,0))):AQ124)/$F135-IF(AR$84>$F135,(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AQ124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AR124,0,-MIN(AS$84-1,ROUNDDOWN($F135-1,0))):AR124)/$F135-IF(AS$84>$F135,(OFFSET(AR124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AR124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AS124,0,-MIN(AT$84-1,ROUNDDOWN($F135-1,0))):AS124)/$F135-IF(AT$84>$F135,(OFFSET(AS124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AS124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AT124,0,-MIN(AU$84-1,ROUNDDOWN($F135-1,0))):AT124)/$F135-IF(AU$84>$F135,(OFFSET(AT124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AT124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0},{"$f":"-SUM(OFFSET(AU124,0,-MIN(AV$84-1,ROUNDDOWN($F135-1,0))):AU124)/$F135-IF(AV$84>$F135,(OFFSET(AU124,0,-ROUNDUP($F135-1,0))-(ROUNDDOWN($F135,0)*(OFFSET(AU124,0,-ROUNDUP($F135-1,0))/$F135))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B41","v":"Amort. -  Compression"},{"$nulls":3},{"$f":"D41","v":{"v":20,"d":"20.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H125,0,-MIN(I$84-1,ROUNDDOWN($F136-1,0))):H125)/$F136-IF(I$84>$F136,(OFFSET(H125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(H125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(I125,0,-MIN(J$84-1,ROUNDDOWN($F136-1,0))):I125)/$F136-IF(J$84>$F136,(OFFSET(I125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(I125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(J125,0,-MIN(K$84-1,ROUNDDOWN($F136-1,0))):J125)/$F136-IF(K$84>$F136,(OFFSET(J125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(J125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(K125,0,-MIN(L$84-1,ROUNDDOWN($F136-1,0))):K125)/$F136-IF(L$84>$F136,(OFFSET(K125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(K125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(L125,0,-MIN(M$84-1,ROUNDDOWN($F136-1,0))):L125)/$F136-IF(M$84>$F136,(OFFSET(L125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(L125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(M125,0,-MIN(N$84-1,ROUNDDOWN($F136-1,0))):M125)/$F136-IF(N$84>$F136,(OFFSET(M125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(M125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(N125,0,-MIN(O$84-1,ROUNDDOWN($F136-1,0))):N125)/$F136-IF(O$84>$F136,(OFFSET(N125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(N125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(O125,0,-MIN(P$84-1,ROUNDDOWN($F136-1,0))):O125)/$F136-IF(P$84>$F136,(OFFSET(O125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(O125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(P125,0,-MIN(Q$84-1,ROUNDDOWN($F136-1,0))):P125)/$F136-IF(Q$84>$F136,(OFFSET(P125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(P125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Q125,0,-MIN(R$84-1,ROUNDDOWN($F136-1,0))):Q125)/$F136-IF(R$84>$F136,(OFFSET(Q125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Q125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(R125,0,-MIN(S$84-1,ROUNDDOWN($F136-1,0))):R125)/$F136-IF(S$84>$F136,(OFFSET(R125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(R125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(S125,0,-MIN(T$84-1,ROUNDDOWN($F136-1,0))):S125)/$F136-IF(T$84>$F136,(OFFSET(S125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(S125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(T125,0,-MIN(U$84-1,ROUNDDOWN($F136-1,0))):T125)/$F136-IF(U$84>$F136,(OFFSET(T125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(T125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(U125,0,-MIN(V$84-1,ROUNDDOWN($F136-1,0))):U125)/$F136-IF(V$84>$F136,(OFFSET(U125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(U125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(V125,0,-MIN(W$84-1,ROUNDDOWN($F136-1,0))):V125)/$F136-IF(W$84>$F136,(OFFSET(V125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(V125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(W125,0,-MIN(X$84-1,ROUNDDOWN($F136-1,0))):W125)/$F136-IF(X$84>$F136,(OFFSET(W125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(W125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(X125,0,-MIN(Y$84-1,ROUNDDOWN($F136-1,0))):X125)/$F136-IF(Y$84>$F136,(OFFSET(X125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(X125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Y125,0,-MIN(Z$84-1,ROUNDDOWN($F136-1,0))):Y125)/$F136-IF(Z$84>$F136,(OFFSET(Y125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Y125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(Z125,0,-MIN(AA$84-1,ROUNDDOWN($F136-1,0))):Z125)/$F136-IF(AA$84>$F136,(OFFSET(Z125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(Z125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AA125,0,-MIN(AB$84-1,ROUNDDOWN($F136-1,0))):AA125)/$F136-IF(AB$84>$F136,(OFFSET(AA125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AA125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AB125,0,-MIN(AC$84-1,ROUNDDOWN($F136-1,0))):AB125)/$F136-IF(AC$84>$F136,(OFFSET(AB125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AB125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AC125,0,-MIN(AD$84-1,ROUNDDOWN($F136-1,0))):AC125)/$F136-IF(AD$84>$F136,(OFFSET(AC125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AC125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AD125,0,-MIN(AE$84-1,ROUNDDOWN($F136-1,0))):AD125)/$F136-IF(AE$84>$F136,(OFFSET(AD125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AD125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AE125,0,-MIN(AF$84-1,ROUNDDOWN($F136-1,0))):AE125)/$F136-IF(AF$84>$F136,(OFFSET(AE125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AE125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AF125,0,-MIN(AG$84-1,ROUNDDOWN($F136-1,0))):AF125)/$F136-IF(AG$84>$F136,(OFFSET(AF125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AF125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AG125,0,-MIN(AH$84-1,ROUNDDOWN($F136-1,0))):AG125)/$F136-IF(AH$84>$F136,(OFFSET(AG125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AG125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AH125,0,-MIN(AI$84-1,ROUNDDOWN($F136-1,0))):AH125)/$F136-IF(AI$84>$F136,(OFFSET(AH125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AH125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AI125,0,-MIN(AJ$84-1,ROUNDDOWN($F136-1,0))):AI125)/$F136-IF(AJ$84>$F136,(OFFSET(AI125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AI125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AJ125,0,-MIN(AK$84-1,ROUNDDOWN($F136-1,0))):AJ125)/$F136-IF(AK$84>$F136,(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AJ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AK125,0,-MIN(AL$84-1,ROUNDDOWN($F136-1,0))):AK125)/$F136-IF(AL$84>$F136,(OFFSET(AK125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AK125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AL125,0,-MIN(AM$84-1,ROUNDDOWN($F136-1,0))):AL125)/$F136-IF(AM$84>$F136,(OFFSET(AL125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AL125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AM125,0,-MIN(AN$84-1,ROUNDDOWN($F136-1,0))):AM125)/$F136-IF(AN$84>$F136,(OFFSET(AM125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AM125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AN125,0,-MIN(AO$84-1,ROUNDDOWN($F136-1,0))):AN125)/$F136-IF(AO$84>$F136,(OFFSET(AN125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AN125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AO125,0,-MIN(AP$84-1,ROUNDDOWN($F136-1,0))):AO125)/$F136-IF(AP$84>$F136,(OFFSET(AO125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AO125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AP125,0,-MIN(AQ$84-1,ROUNDDOWN($F136-1,0))):AP125)/$F136-IF(AQ$84>$F136,(OFFSET(AP125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AP125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AQ125,0,-MIN(AR$84-1,ROUNDDOWN($F136-1,0))):AQ125)/$F136-IF(AR$84>$F136,(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AQ125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AR125,0,-MIN(AS$84-1,ROUNDDOWN($F136-1,0))):AR125)/$F136-IF(AS$84>$F136,(OFFSET(AR125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AR125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AS125,0,-MIN(AT$84-1,ROUNDDOWN($F136-1,0))):AS125)/$F136-IF(AT$84>$F136,(OFFSET(AS125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AS125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AT125,0,-MIN(AU$84-1,ROUNDDOWN($F136-1,0))):AT125)/$F136-IF(AU$84>$F136,(OFFSET(AT125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AT125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0},{"$f":"-SUM(OFFSET(AU125,0,-MIN(AV$84-1,ROUNDDOWN($F136-1,0))):AU125)/$F136-IF(AV$84>$F136,(OFFSET(AU125,0,-ROUNDUP($F136-1,0))-(ROUNDDOWN($F136,0)*(OFFSET(AU125,0,-ROUNDUP($F136-1,0))/$F136))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B42","v":"Amort. -  Servitude"},{"$nulls":3},{"$f":"D42","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H126,0,-MIN(I$84-1,$F137-1)):H126)/$F137","v":0},{"$f":"-SUM(OFFSET(I126,0,-MIN(J$84-1,$F137-1)):I126)/$F137","v":0},{"$f":"-SUM(OFFSET(J126,0,-MIN(K$84-1,$F137-1)):J126)/$F137","v":0},{"$f":"-SUM(OFFSET(K126,0,-MIN(L$84-1,ROUNDDOWN($F137-1,0))):K126)/$F137-IF(L$84>$F137,(OFFSET(K126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(K126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(L126,0,-MIN(M$84-1,ROUNDDOWN($F137-1,0))):L126)/$F137-IF(M$84>$F137,(OFFSET(L126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(L126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(M126,0,-MIN(N$84-1,ROUNDDOWN($F137-1,0))):M126)/$F137-IF(N$84>$F137,(OFFSET(M126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(M126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(N126,0,-MIN(O$84-1,ROUNDDOWN($F137-1,0))):N126)/$F137-IF(O$84>$F137,(OFFSET(N126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(N126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(O126,0,-MIN(P$84-1,ROUNDDOWN($F137-1,0))):O126)/$F137-IF(P$84>$F137,(OFFSET(O126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(O126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(P126,0,-MIN(Q$84-1,ROUNDDOWN($F137-1,0))):P126)/$F137-IF(Q$84>$F137,(OFFSET(P126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(P126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Q126,0,-MIN(R$84-1,ROUNDDOWN($F137-1,0))):Q126)/$F137-IF(R$84>$F137,(OFFSET(Q126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Q126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(R126,0,-MIN(S$84-1,ROUNDDOWN($F137-1,0))):R126)/$F137-IF(S$84>$F137,(OFFSET(R126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(R126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(S126,0,-MIN(T$84-1,ROUNDDOWN($F137-1,0))):S126)/$F137-IF(T$84>$F137,(OFFSET(S126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(S126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(T126,0,-MIN(U$84-1,ROUNDDOWN($F137-1,0))):T126)/$F137-IF(U$84>$F137,(OFFSET(T126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(T126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(U126,0,-MIN(V$84-1,ROUNDDOWN($F137-1,0))):U126)/$F137-IF(V$84>$F137,(OFFSET(U126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(U126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(V126,0,-MIN(W$84-1,ROUNDDOWN($F137-1,0))):V126)/$F137-IF(W$84>$F137,(OFFSET(V126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(V126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(W126,0,-MIN(X$84-1,ROUNDDOWN($F137-1,0))):W126)/$F137-IF(X$84>$F137,(OFFSET(W126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(W126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(X126,0,-MIN(Y$84-1,ROUNDDOWN($F137-1,0))):X126)/$F137-IF(Y$84>$F137,(OFFSET(X126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(X126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Y126,0,-MIN(Z$84-1,ROUNDDOWN($F137-1,0))):Y126)/$F137-IF(Z$84>$F137,(OFFSET(Y126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Y126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(Z126,0,-MIN(AA$84-1,ROUNDDOWN($F137-1,0))):Z126)/$F137-IF(AA$84>$F137,(OFFSET(Z126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(Z126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AA126,0,-MIN(AB$84-1,ROUNDDOWN($F137-1,0))):AA126)/$F137-IF(AB$84>$F137,(OFFSET(AA126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AA126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AB126,0,-MIN(AC$84-1,ROUNDDOWN($F137-1,0))):AB126)/$F137-IF(AC$84>$F137,(OFFSET(AB126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AB126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AC126,0,-MIN(AD$84-1,ROUNDDOWN($F137-1,0))):AC126)/$F137-IF(AD$84>$F137,(OFFSET(AC126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AC126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AD126,0,-MIN(AE$84-1,ROUNDDOWN($F137-1,0))):AD126)/$F137-IF(AE$84>$F137,(OFFSET(AD126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AD126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AE126,0,-MIN(AF$84-1,ROUNDDOWN($F137-1,0))):AE126)/$F137-IF(AF$84>$F137,(OFFSET(AE126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AE126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AF126,0,-MIN(AG$84-1,ROUNDDOWN($F137-1,0))):AF126)/$F137-IF(AG$84>$F137,(OFFSET(AF126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AF126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AG126,0,-MIN(AH$84-1,ROUNDDOWN($F137-1,0))):AG126)/$F137-IF(AH$84>$F137,(OFFSET(AG126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AG126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AH126,0,-MIN(AI$84-1,ROUNDDOWN($F137-1,0))):AH126)/$F137-IF(AI$84>$F137,(OFFSET(AH126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AH126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AI126,0,-MIN(AJ$84-1,ROUNDDOWN($F137-1,0))):AI126)/$F137-IF(AJ$84>$F137,(OFFSET(AI126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AI126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AJ126,0,-MIN(AK$84-1,ROUNDDOWN($F137-1,0))):AJ126)/$F137-IF(AK$84>$F137,(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AJ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AK126,0,-MIN(AL$84-1,ROUNDDOWN($F137-1,0))):AK126)/$F137-IF(AL$84>$F137,(OFFSET(AK126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AK126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AL126,0,-MIN(AM$84-1,ROUNDDOWN($F137-1,0))):AL126)/$F137-IF(AM$84>$F137,(OFFSET(AL126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AL126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AM126,0,-MIN(AN$84-1,ROUNDDOWN($F137-1,0))):AM126)/$F137-IF(AN$84>$F137,(OFFSET(AM126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AM126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AN126,0,-MIN(AO$84-1,ROUNDDOWN($F137-1,0))):AN126)/$F137-IF(AO$84>$F137,(OFFSET(AN126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AN126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AO126,0,-MIN(AP$84-1,ROUNDDOWN($F137-1,0))):AO126)/$F137-IF(AP$84>$F137,(OFFSET(AO126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AO126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AP126,0,-MIN(AQ$84-1,ROUNDDOWN($F137-1,0))):AP126)/$F137-IF(AQ$84>$F137,(OFFSET(AP126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AP126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AQ126,0,-MIN(AR$84-1,ROUNDDOWN($F137-1,0))):AQ126)/$F137-IF(AR$84>$F137,(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AQ126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AR126,0,-MIN(AS$84-1,ROUNDDOWN($F137-1,0))):AR126)/$F137-IF(AS$84>$F137,(OFFSET(AR126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AR126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AS126,0,-MIN(AT$84-1,ROUNDDOWN($F137-1,0))):AS126)/$F137-IF(AT$84>$F137,(OFFSET(AS126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AS126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AT126,0,-MIN(AU$84-1,ROUNDDOWN($F137-1,0))):AT126)/$F137-IF(AU$84>$F137,(OFFSET(AT126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AT126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0},{"$f":"-SUM(OFFSET(AU126,0,-MIN(AV$84-1,ROUNDDOWN($F137-1,0))):AU126)/$F137-IF(AV$84>$F137,(OFFSET(AU126,0,-ROUNDUP($F137-1,0))-(ROUNDDOWN($F137,0)*(OFFSET(AU126,0,-ROUNDUP($F137-1,0))/$F137))),0)","v":0}]
[null,{"$f":"\"Amort. -  \"&B43","v":"Amort. -  Transport"},{"$nulls":3},{"$f":"D43","v":{"v":65,"d":"65.0 ans"}},null,null,{"$f":"-SUM(OFFSET(H127,0,-MIN(I$84-1,$F138-1)):H127)/$F138","v":0},{"$f":"-SUM(OFFSET(I127,0,-MIN(J$84-1,$F138-1)):I127)/$F138","v":0},{"$f":"-SUM(OFFSET(J127,0,-MIN(K$84-1,$F138-1)):J127)/$F138","v":0},{"$f":"-SUM(OFFSET(K127,0,-MIN(L$84-1,ROUNDDOWN($F138-1,0))):K127)/$F138-IF(L$84>$F138,(OFFSET(K127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(K127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(L127,0,-MIN(M$84-1,ROUNDDOWN($F138-1,0))):L127)/$F138-IF(M$84>$F138,(OFFSET(L127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(L127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(M127,0,-MIN(N$84-1,ROUNDDOWN($F138-1,0))):M127)/$F138-IF(N$84>$F138,(OFFSET(M127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(M127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(N127,0,-MIN(O$84-1,ROUNDDOWN($F138-1,0))):N127)/$F138-IF(O$84>$F138,(OFFSET(N127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(N127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(O127,0,-MIN(P$84-1,ROUNDDOWN($F138-1,0))):O127)/$F138-IF(P$84>$F138,(OFFSET(O127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(O127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(P127,0,-MIN(Q$84-1,ROUNDDOWN($F138-1,0))):P127)/$F138-IF(Q$84>$F138,(OFFSET(P127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(P127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Q127,0,-MIN(R$84-1,ROUNDDOWN($F138-1,0))):Q127)/$F138-IF(R$84>$F138,(OFFSET(Q127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Q127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(R127,0,-MIN(S$84-1,ROUNDDOWN($F138-1,0))):R127)/$F138-IF(S$84>$F138,(OFFSET(R127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(R127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(S127,0,-MIN(T$84-1,ROUNDDOWN($F138-1,0))):S127)/$F138-IF(T$84>$F138,(OFFSET(S127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(S127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(T127,0,-MIN(U$84-1,ROUNDDOWN($F138-1,0))):T127)/$F138-IF(U$84>$F138,(OFFSET(T127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(T127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(U127,0,-MIN(V$84-1,ROUNDDOWN($F138-1,0))):U127)/$F138-IF(V$84>$F138,(OFFSET(U127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(U127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(V127,0,-MIN(W$84-1,ROUNDDOWN($F138-1,0))):V127)/$F138-IF(W$84>$F138,(OFFSET(V127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(V127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(W127,0,-MIN(X$84-1,ROUNDDOWN($F138-1,0))):W127)/$F138-IF(X$84>$F138,(OFFSET(W127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(W127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(X127,0,-MIN(Y$84-1,ROUNDDOWN($F138-1,0))):X127)/$F138-IF(Y$84>$F138,(OFFSET(X127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(X127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Y127,0,-MIN(Z$84-1,ROUNDDOWN($F138-1,0))):Y127)/$F138-IF(Z$84>$F138,(OFFSET(Y127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Y127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(Z127,0,-MIN(AA$84-1,ROUNDDOWN($F138-1,0))):Z127)/$F138-IF(AA$84>$F138,(OFFSET(Z127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(Z127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AA127,0,-MIN(AB$84-1,ROUNDDOWN($F138-1,0))):AA127)/$F138-IF(AB$84>$F138,(OFFSET(AA127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AA127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AB127,0,-MIN(AC$84-1,ROUNDDOWN($F138-1,0))):AB127)/$F138-IF(AC$84>$F138,(OFFSET(AB127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AB127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AC127,0,-MIN(AD$84-1,ROUNDDOWN($F138-1,0))):AC127)/$F138-IF(AD$84>$F138,(OFFSET(AC127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AC127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AD127,0,-MIN(AE$84-1,ROUNDDOWN($F138-1,0))):AD127)/$F138-IF(AE$84>$F138,(OFFSET(AD127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AD127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AE127,0,-MIN(AF$84-1,ROUNDDOWN($F138-1,0))):AE127)/$F138-IF(AF$84>$F138,(OFFSET(AE127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AE127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AF127,0,-MIN(AG$84-1,ROUNDDOWN($F138-1,0))):AF127)/$F138-IF(AG$84>$F138,(OFFSET(AF127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AF127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AG127,0,-MIN(AH$84-1,ROUNDDOWN($F138-1,0))):AG127)/$F138-IF(AH$84>$F138,(OFFSET(AG127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AG127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AH127,0,-MIN(AI$84-1,ROUNDDOWN($F138-1,0))):AH127)/$F138-IF(AI$84>$F138,(OFFSET(AH127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AH127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AI127,0,-MIN(AJ$84-1,ROUNDDOWN($F138-1,0))):AI127)/$F138-IF(AJ$84>$F138,(OFFSET(AI127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AI127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AJ127,0,-MIN(AK$84-1,ROUNDDOWN($F138-1,0))):AJ127)/$F138-IF(AK$84>$F138,(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AJ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AK127,0,-MIN(AL$84-1,ROUNDDOWN($F138-1,0))):AK127)/$F138-IF(AL$84>$F138,(OFFSET(AK127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AK127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AL127,0,-MIN(AM$84-1,ROUNDDOWN($F138-1,0))):AL127)/$F138-IF(AM$84>$F138,(OFFSET(AL127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AL127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AM127,0,-MIN(AN$84-1,ROUNDDOWN($F138-1,0))):AM127)/$F138-IF(AN$84>$F138,(OFFSET(AM127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AM127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AN127,0,-MIN(AO$84-1,ROUNDDOWN($F138-1,0))):AN127)/$F138-IF(AO$84>$F138,(OFFSET(AN127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AN127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AO127,0,-MIN(AP$84-1,ROUNDDOWN($F138-1,0))):AO127)/$F138-IF(AP$84>$F138,(OFFSET(AO127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AO127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AP127,0,-MIN(AQ$84-1,ROUNDDOWN($F138-1,0))):AP127)/$F138-IF(AQ$84>$F138,(OFFSET(AP127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AP127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AQ127,0,-MIN(AR$84-1,ROUNDDOWN($F138-1,0))):AQ127)/$F138-IF(AR$84>$F138,(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AQ127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AR127,0,-MIN(AS$84-1,ROUNDDOWN($F138-1,0))):AR127)/$F138-IF(AS$84>$F138,(OFFSET(AR127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AR127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AS127,0,-MIN(AT$84-1,ROUNDDOWN($F138-1,0))):AS127)/$F138-IF(AT$84>$F138,(OFFSET(AS127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AS127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AT127,0,-MIN(AU$84-1,ROUNDDOWN($F138-1,0))):AT127)/$F138-IF(AU$84>$F138,(OFFSET(AT127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AT127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0},{"$f":"-SUM(OFFSET(AU127,0,-MIN(AV$84-1,ROUNDDOWN($F138-1,0))):AU127)/$F138-IF(AV$84>$F138,(OFFSET(AU127,0,-ROUNDUP($F138-1,0))-(ROUNDDOWN($F138,0)*(OFFSET(AU127,0,-ROUNDUP($F138-1,0))/$F138))),0)","v":0}]
[null,"Amort. -  PRC  5ans",{"$nulls":3},{"$f":"D49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I129,0,-MIN(I$84-1,$F139-1)):I129)/$F139","v":0},{"$f":"-SUM(OFFSET(J129,0,-MIN(J$84-1,$F139-1)):J129)/$F139","v":0},{"$f":"-SUM(OFFSET(K129,0,-MIN(K$84-1,$F139-1)):K129)/$F139","v":0},{"$f":"-SUM(OFFSET(L129,0,-MIN(L$84-1,$F139-1)):L129)/$F139","v":0},{"$f":"-SUM(OFFSET(M129,0,-MIN(M$84-1,$F139-1)):M129)/$F139","v":0},{"$f":"-SUM(OFFSET(N129,0,-MIN(N$84-1,$F139-1)):N129)/$F139","v":0},{"$f":"-SUM(OFFSET(O129,0,-MIN(O$84-1,$F139-1)):O129)/$F139","v":0},{"$f":"-SUM(OFFSET(P129,0,-MIN(P$84-1,$F139-1)):P129)/$F139","v":0},{"$f":"-SUM(OFFSET(Q129,0,-MIN(Q$84-1,$F139-1)):Q129)/$F139","v":0},{"$f":"-SUM(OFFSET(R129,0,-MIN(R$84-1,$F139-1)):R129)/$F139","v":0},{"$f":"-SUM(OFFSET(S129,0,-MIN(S$84-1,$F139-1)):S129)/$F139","v":0},{"$f":"-SUM(OFFSET(T129,0,-MIN(T$84-1,$F139-1)):T129)/$F139","v":0},{"$f":"-SUM(OFFSET(U129,0,-MIN(U$84-1,$F139-1)):U129)/$F139","v":0},{"$f":"-SUM(OFFSET(V129,0,-MIN(V$84-1,$F139-1)):V129)/$F139","v":0},{"$f":"-SUM(OFFSET(W129,0,-MIN(W$84-1,$F139-1)):W129)/$F139","v":0},{"$f":"-SUM(OFFSET(X129,0,-MIN(X$84-1,$F139-1)):X129)/$F139","v":0},{"$f":"-SUM(OFFSET(Y129,0,-MIN(Y$84-1,$F139-1)):Y129)/$F139","v":0},{"$f":"-SUM(OFFSET(Z129,0,-MIN(Z$84-1,$F139-1)):Z129)/$F139","v":0},{"$f":"-SUM(OFFSET(AA129,0,-MIN(AA$84-1,$F139-1)):AA129)/$F139","v":0},{"$f":"-SUM(OFFSET(AB129,0,-MIN(AB$84-1,$F139-1)):AB129)/$F139","v":0},{"$f":"-SUM(OFFSET(AC129,0,-MIN(AC$84-1,$F139-1)):AC129)/$F139","v":0},{"$f":"-SUM(OFFSET(AD129,0,-MIN(AD$84-1,$F139-1)):AD129)/$F139","v":0},{"$f":"-SUM(OFFSET(AE129,0,-MIN(AE$84-1,$F139-1)):AE129)/$F139","v":0},{"$f":"-SUM(OFFSET(AF129,0,-MIN(AF$84-1,$F139-1)):AF129)/$F139","v":0},{"$f":"-SUM(OFFSET(AG129,0,-MIN(AG$84-1,$F139-1)):AG129)/$F139","v":0},{"$f":"-SUM(OFFSET(AH129,0,-MIN(AH$84-1,$F139-1)):AH129)/$F139","v":0},{"$f":"-SUM(OFFSET(AI129,0,-MIN(AI$84-1,$F139-1)):AI129)/$F139","v":0},{"$f":"-SUM(OFFSET(AJ129,0,-MIN(AJ$84-1,$F139-1)):AJ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AK129,0,-MIN(AK$84-1,$F139-1)):AK129)/$F139","v":0},{"$f":"-SUM(OFFSET(AL129,0,-MIN(AL$84-1,$F139-1)):AL129)/$F139","v":0},{"$f":"-SUM(OFFSET(AM129,0,-MIN(AM$84-1,$F139-1)):AM129)/$F139","v":0},{"$f":"-SUM(OFFSET(AN129,0,-MIN(AN$84-1,$F139-1)):AN129)/$F139","v":0},{"$f":"-SUM(OFFSET(AO129,0,-MIN(AO$84-1,$F139-1)):AO129)/$F139","v":0},{"$f":"-SUM(OFFSET(AP129,0,-MIN(AP$84-1,$F139-1)):AP129)/$F139","v":0},{"$f":"-SUM(OFFSET(AQ129,0,-MIN(AQ$84-1,$F139-1)):AQ129)/$F139","v":0},{"$f":"-SUM(OFFSET(AR129,0,-MIN(AR$84-1,$F139-1)):AR129)/$F139","v":0},{"$f":"-SUM(OFFSET(AS129,0,-MIN(AS$84-1,$F139-1)):AS129)/$F139","v":0},{"$f":"-SUM(OFFSET(AT129,0,-MIN(AT$84-1,$F139-1)):AT129)/$F139","v":0},{"$f":"-SUM(OFFSET(AU129,0,-MIN(AU$84-1,$F139-1)):AU129)/$F139","v":0},{"$f":"-SUM(OFFSET(AV129,0,-MIN(AV$84-1,$F139-1)):AV129)/$F139","v":0}]
[null,"Amort. -  PRC 10 ans (including CASEP PRC - 10 ans)",{"$nulls":3},{"$f":"D50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"-SUM(OFFSET(I130,0,-MIN(I$84-1,$F140-1)):I130)/$F140-SUM(OFFSET(I131,0,-MIN(I$84-1,$F140-1)):I131)/$F140","v":0},{"$f":"-SUM(OFFSET(J130,0,-MIN(J$84-1,$F140-1)):J130)/$F140-SUM(OFFSET(J131,0,-MIN(J$84-1,$F140-1)):J131)/$F140","v":0},{"$f":"-SUM(OFFSET(K130,0,-MIN(K$84-1,$F140-1)):K130)/$F140-SUM(OFFSET(K131,0,-MIN(K$84-1,$F140-1)):K131)/$F140","v":0},{"$f":"-SUM(OFFSET(L130,0,-MIN(L$84-1,$F140-1)):L130)/$F140-SUM(OFFSET(L131,0,-MIN(L$84-1,$F140-1)):L131)/$F140","v":0},{"$f":"-SUM(OFFSET(M130,0,-MIN(M$84-1,$F140-1)):M130)/$F140-SUM(OFFSET(M131,0,-MIN(M$84-1,$F140-1)):M131)/$F140","v":0},{"$f":"-SUM(OFFSET(N130,0,-MIN(N$84-1,$F140-1)):N130)/$F140-SUM(OFFSET(N131,0,-MIN(N$84-1,$F140-1)):N131)/$F140","v":0},{"$f":"-SUM(OFFSET(O130,0,-MIN(O$84-1,$F140-1)):O130)/$F140-SUM(OFFSET(O131,0,-MIN(O$84-1,$F140-1)):O131)/$F140","v":0},{"$f":"-SUM(OFFSET(P130,0,-MIN(P$84-1,$F140-1)):P130)/$F140-SUM(OFFSET(P131,0,-MIN(P$84-1,$F140-1)):P131)/$F140","v":0},{"$f":"-SUM(OFFSET(Q130,0,-MIN(Q$84-1,$F140-1)):Q130)/$F140-SUM(OFFSET(Q131,0,-MIN(Q$84-1,$F140-1)):Q131)/$F140","v":0},{"$f":"-SUM(OFFSET(R130,0,-MIN(R$84-1,$F140-1)):R130)/$F140-SUM(OFFSET(R131,0,-MIN(R$84-1,$F140-1)):R131)/$F140","v":0},{"$f":"-SUM(OFFSET(S130,0,-MIN(S$84-1,$F140-1)):S130)/$F140-SUM(OFFSET(S131,0,-MIN(S$84-1,$F140-1)):S131)/$F140","v":0},{"$f":"-SUM(OFFSET(T130,0,-MIN(T$84-1,$F140-1)):T130)/$F140-SUM(OFFSET(T131,0,-MIN(T$84-1,$F140-1)):T131)/$F140","v":0},{"$f":"-SUM(OFFSET(U130,0,-MIN(U$84-1,$F140-1)):U130)/$F140-SUM(OFFSET(U131,0,-MIN(U$84-1,$F140-1)):U131)/$F140","v":0},{"$f":"-SUM(OFFSET(V130,0,-MIN(V$84-1,$F140-1)):V130)/$F140-SUM(OFFSET(V131,0,-MIN(V$84-1,$F140-1)):V131)/$F140","v":0},{"$f":"-SUM(OFFSET(W130,0,-MIN(W$84-1,$F140-1)):W130)/$F140-SUM(OFFSET(W131,0,-MIN(W$84-1,$F140-1)):W131)/$F140","v":0},{"$f":"-SUM(OFFSET(X130,0,-MIN(X$84-1,$F140-1)):X130)/$F140-SUM(OFFSET(X131,0,-MIN(X$84-1,$F140-1)):X131)/$F140","v":0},{"$f":"-SUM(OFFSET(Y130,0,-MIN(Y$84-1,$F140-1)):Y130)/$F140-SUM(OFFSET(Y131,0,-MIN(Y$84-1,$F140-1)):Y131)/$F140","v":0},{"$f":"-SUM(OFFSET(Z130,0,-MIN(Z$84-1,$F140-1)):Z130)/$F140-SUM(OFFSET(Z131,0,-MIN(Z$84-1,$F140-1)):Z131)/$F140","v":0},{"$f":"-SUM(OFFSET(AA130,0,-MIN(AA$84-1,$F140-1)):AA130)/$F140-SUM(OFFSET(AA131,0,-MIN(AA$84-1,$F140-1)):AA131)/$F140","v":0},{"$f":"-SUM(OFFSET(AB130,0,-MIN(AB$84-1,$F140-1)):AB130)/$F140-SUM(OFFSET(AB131,0,-MIN(AB$84-1,$F140-1)):AB131)/$F140","v":0},{"$f":"-SUM(OFFSET(AC130,0,-MIN(AC$84-1,$F140-1)):AC130)/$F140-SUM(OFFSET(AC131,0,-MIN(AC$84-1,$F140-1)):AC131)/$F140","v":0},{"$f":"-SUM(OFFSET(AD130,0,-MIN(AD$84-1,$F140-1)):AD130)/$F140-SUM(OFFSET(AD131,0,-MIN(AD$84-1,$F140-1)):AD131)/$F140","v":0},{"$f":"-SUM(OFFSET(AE130,0,-MIN(AE$84-1,$F140-1)):AE130)/$F140-SUM(OFFSET(AE131,0,-MIN(AE$84-1,$F140-1)):AE131)/$F140","v":0},{"$f":"-SUM(OFFSET(AF130,0,-MIN(AF$84-1,$F140-1)):AF130)/$F140-SUM(OFFSET(AF131,0,-MIN(AF$84-1,$F140-1)):AF131)/$F140","v":0},{"$f":"-SUM(OFFSET(AG130,0,-MIN(AG$84-1,$F140-1)):AG130)/$F140-SUM(OFFSET(AG131,0,-MIN(AG$84-1,$F140-1)):AG131)/$F140","v":0},{"$f":"-SUM(OFFSET(AH130,0,-MIN(AH$84-1,$F140-1)):AH130)/$F140-SUM(OFFSET(AH131,0,-MIN(AH$84-1,$F140-1)):AH131)/$F140","v":0},{"$f":"-SUM(OFFSET(AI130,0,-MIN(AI$84-1,$F140-1)):AI130)/$F140-SUM(OFFSET(AI131,0,-MIN(AI$84-1,$F140-1)):AI131)/$F140","v":0},{"$f":"-SUM(OFFSET(AJ130,0,-MIN(AJ$84-1,$F140-1)):AJ130)/$F140-SUM(OFFSET(AJ131,0,-MIN(AJ$84-1,$F140-1)):AJ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AK130,0,-MIN(AK$84-1,$F140-1)):AK130)/$F140-SUM(OFFSET(AK131,0,-MIN(AK$84-1,$F140-1)):AK131)/$F140","v":0},{"$f":"-SUM(OFFSET(AL130,0,-MIN(AL$84-1,$F140-1)):AL130)/$F140-SUM(OFFSET(AL131,0,-MIN(AL$84-1,$F140-1)):AL131)/$F140","v":0},{"$f":"-SUM(OFFSET(AM130,0,-MIN(AM$84-1,$F140-1)):AM130)/$F140-SUM(OFFSET(AM131,0,-MIN(AM$84-1,$F140-1)):AM131)/$F140","v":0},{"$f":"-SUM(OFFSET(AN130,0,-MIN(AN$84-1,$F140-1)):AN130)/$F140-SUM(OFFSET(AN131,0,-MIN(AN$84-1,$F140-1)):AN131)/$F140","v":0},{"$f":"-SUM(OFFSET(AO130,0,-MIN(AO$84-1,$F140-1)):AO130)/$F140-SUM(OFFSET(AO131,0,-MIN(AO$84-1,$F140-1)):AO131)/$F140","v":0},{"$f":"-SUM(OFFSET(AP130,0,-MIN(AP$84-1,$F140-1)):AP130)/$F140-SUM(OFFSET(AP131,0,-MIN(AP$84-1,$F140-1)):AP131)/$F140","v":0},{"$f":"-SUM(OFFSET(AQ130,0,-MIN(AQ$84-1,$F140-1)):AQ130)/$F140-SUM(OFFSET(AQ131,0,-MIN(AQ$84-1,$F140-1)):AQ131)/$F140","v":0},{"$f":"-SUM(OFFSET(AR130,0,-MIN(AR$84-1,$F140-1)):AR130)/$F140-SUM(OFFSET(AR131,0,-MIN(AR$84-1,$F140-1)):AR131)/$F140","v":0},{"$f":"-SUM(OFFSET(AS130,0,-MIN(AS$84-1,$F140-1)):AS130)/$F140-SUM(OFFSET(AS131,0,-MIN(AS$84-1,$F140-1)):AS131)/$F140","v":0},{"$f":"-SUM(OFFSET(AT130,0,-MIN(AT$84-1,$F140-1)):AT130)/$F140-SUM(OFFSET(AT131,0,-MIN(AT$84-1,$F140-1)):AT131)/$F140","v":0},{"$f":"-SUM(OFFSET(AU130,0,-MIN(AU$84-1,$F140-1)):AU130)/$F140-SUM(OFFSET(AU131,0,-MIN(AU$84-1,$F140-1)):AU131)/$F140","v":0},{"$f":"-SUM(OFFSET(AV130,0,-MIN(AV$84-1,$F140-1)):AV130)/$F140-SUM(OFFSET(AV131,0,-MIN(AV$84-1,$F140-1)):AV131)/$F140","v":0}]
[{"$nulls":8},{"$f":"SUM(I134:I140)","v":{"v":-3746.358099130853,"d":"-3,746"}},{"$f":"SUM(J134:J140)","v":{"v":-3907.988145535958,"d":"-3,908"}},{"v":-3921.863173077215,"d":"-3,922"},{"v":-3936.60281880029,"d":"-3,937"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-2829.757341192648,"d":"-2,830"},{"v":-2625.6199483956057,"d":"-2,626"},{"v":-2607.109629661957,"d":"-2,607"},{"v":-2592.3948203025184,"d":"-2,592"},{"v":-2552.7257789744317,"d":"-2,553"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"}]
[]
[null,"Net amortized balance",{"$nulls":5},{"$f":"+H132","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"H143+I132+I141","v":{"v":137989.18074508125,"d":"137,989"}},{"$f":"I143+J132+J141","v":{"v":134372.96674138945,"d":"134,373"}},{"v":130761.05952833821,"d":"130,761"},{"v":127674.15016858985,"d":"127,674"},{"v":123697.14102703781,"d":"123,697"},{"v":119720.13188548577,"d":"119,720"},{"v":115743.12274393372,"d":"115,743"},{"v":111766.11360238168,"d":"111,766"},{"v":107789.10446082964,"d":"107,789"},{"v":103812.09531927759,"d":"103,812"},{"v":99835.08617772555,"d":"99,835"},{"v":95858.0770361735,"d":"95,858"},{"v":91881.06789462146,"d":"91,881"},{"v":87904.05875306942,"d":"87,904"},{"v":83927.04961151737,"d":"83,927"},{"v":79950.04046996533,"d":"79,950"},{"v":75973.03132841329,"d":"75,973"},{"v":71996.02218686124,"d":"71,996"},{"v":68019.0130453092,"d":"68,019"},{"v":64042.003903757155,"d":"64,042"},{"v":60064.99476220511,"d":"60,065"},{"v":57235.23742101246,"d":"57,235"},{"v":54609.617472616854,"d":"54,610"},{"v":52002.507842954896,"d":"52,003"},{"v":49410.113022652375,"d":"49,410"},{"v":46857.38724367794,"d":"46,857"},{"v":44305.822145968574,"d":"44,306"},{"v":41754.257048259205,"d":"41,754"},{"v":39202.69195054984,"d":"39,203"},{"v":36651.12685284047,"d":"36,651"},{"v":34099.5617551311,"d":"34,100"},{"v":31547.996657421732,"d":"31,548"},{"v":28996.431559712364,"d":"28,996"},{"v":26444.866462002996,"d":"26,445"},{"v":23893.301364293628,"d":"23,893"},{"v":21341.73626658426,"d":"21,342"},{"v":18790.17116887489,"d":"18,790"},{"v":16238.606071165525,"d":"16,239"},{"v":13687.040973456158,"d":"13,687"},{"v":11135.475875746792,"d":"11,135"}]
[null,"Immobilisations nettes finales pour calcul de la TSP",{"$nulls":6},{"$f":"H144+SUM(H123:H127)+I129+I130+I131+I141","v":{"v":134908.00952253147,"d":"134,908"}},{"$f":"I144+SUM(I123:I127)+J129+J130+J131+J141","v":{"v":134081.1925995453,"d":"134,081"}},{"$f":"J144+SUM(J123:J127)+K129+K130+K131+K141","v":{"v":130451.10356831223,"d":"130,451"}},{"v":126824.4567095379,"d":"126,824"},{"v":123697.14102703781,"d":"123,697"},{"v":119720.13188548577,"d":"119,720"},{"v":115743.12274393372,"d":"115,743"},{"v":111766.11360238168,"d":"111,766"},{"v":107789.10446082964,"d":"107,789"},{"v":103812.09531927759,"d":"103,812"},{"v":99835.08617772555,"d":"99,835"},{"v":95858.0770361735,"d":"95,858"},{"v":91881.06789462146,"d":"91,881"},{"v":87904.05875306942,"d":"87,904"},{"v":83927.04961151737,"d":"83,927"},{"v":79950.04046996533,"d":"79,950"},{"v":75973.03132841329,"d":"75,973"},{"v":71996.02218686124,"d":"71,996"},{"v":68019.0130453092,"d":"68,019"},{"v":64042.003903757155,"d":"64,042"},{"v":60064.99476220511,"d":"60,065"},{"v":57235.23742101246,"d":"57,235"},{"v":54609.617472616854,"d":"54,610"},{"v":52002.507842954896,"d":"52,003"},{"v":49410.113022652375,"d":"49,410"},{"v":46857.38724367794,"d":"46,857"},{"v":44305.822145968574,"d":"44,306"},{"v":41754.257048259205,"d":"41,754"},{"v":39202.69195054984,"d":"39,203"},{"v":36651.12685284047,"d":"36,651"},{"v":34099.5617551311,"d":"34,100"},{"v":31547.996657421732,"d":"31,548"},{"v":28996.431559712364,"d":"28,996"},{"v":26444.866462002996,"d":"26,445"},{"v":23893.301364293628,"d":"23,893"},{"v":21341.73626658426,"d":"21,342"},{"v":18790.17116887489,"d":"18,790"},{"v":16238.606071165525,"d":"16,239"},{"v":13687.040973456158,"d":"13,687"},{"v":11135.475875746792,"d":"11,135"}]
[]
[null,{"$f":"\"FNACC -  \"&B35","v":"FNACC -  Main line - Total"},{"$nulls":5},{"$f":"H123","v":{"v":113815.62594937951,"d":"113,816"}},{"$f":"H146+I153","v":{"v":110401.15717089812,"d":"110,401"}},{"$f":"I146+J153+I123","v":{"v":103191.27109588355,"d":"103,191"}},{"v":96999.79483013054,"d":"97,000"},{"v":91179.80714032271,"d":"91,180"},{"v":85709.01871190335,"d":"85,709"},{"v":80566.47758918915,"d":"80,566"},{"v":75732.4889338378,"d":"75,732"},{"v":71188.53959780752,"d":"71,189"},{"v":66917.22722193907,"d":"66,917"},{"v":62902.19358862273,"d":"62,902"},{"v":59128.06197330537,"d":"59,128"},{"v":55580.378254907046,"d":"55,580"},{"v":52245.55555961262,"d":"52,246"},{"v":49110.82222603587,"d":"49,111"},{"v":46164.17289247372,"d":"46,164"},{"v":43394.3225189253,"d":"43,394"},{"v":40790.66316778978,"d":"40,791"},{"v":38343.223377722396,"d":"38,343"},{"v":36042.629975059055,"d":"36,043"},{"v":33880.07217655551,"d":"33,880"},{"v":31847.267845962182,"d":"31,847"},{"v":29936.43177520445,"d":"29,936"},{"v":28140.245868692185,"d":"28,140"},{"v":26451.831116570655,"d":"26,452"},{"v":24864.721249576414,"d":"24,865"},{"v":23372.83797460183,"d":"23,373"},{"v":21970.46769612572,"d":"21,970"},{"v":20652.23963435818,"d":"20,652"},{"v":19413.105256296687,"d":"19,413"},{"v":18248.318940918885,"d":"18,248"},{"v":17153.419804463752,"d":"17,153"},{"v":16124.214616195928,"d":"16,124"},{"v":15156.761739224172,"d":"15,157"},{"v":14247.356034870721,"d":"14,247"},{"v":13392.514672778478,"d":"13,393"},{"v":12588.963792411769,"d":"12,589"},{"v":11833.625964867062,"d":"11,834"},{"v":11123.608406975038,"d":"11,124"},{"v":10456.191902556535,"d":"10,456"},{"v":9828.820388403143,"d":"9,829"}]
[null,{"$f":"\"FNACC -  \"&B40","v":"FNACC -  Connection - Total"},{"$nulls":5},{"$f":"H124","v":{"v":24838.741672282835,"d":"24,839"}},{"$f":"H147+I154","v":{"v":24093.57942211435,"d":"24,094"}},{"v":26222.517387421467,"d":"26,223"},{"v":24932.187261765008,"d":"24,932"},{"v":23736.913307284303,"d":"23,737"},{"v":23136.901164127634,"d":"23,137"},{"v":21748.687094279976,"d":"21,749"},{"v":20443.765868623177,"d":"20,444"},{"v":19217.13991650579,"d":"19,217"},{"v":18064.111521515442,"d":"18,064"},{"v":16980.264830224514,"d":"16,980"},{"v":15961.448940411043,"d":"15,961"},{"v":15003.76200398638,"d":"15,004"},{"v":14103.536283747197,"d":"14,104"},{"v":13257.324106722364,"d":"13,257"},{"v":12461.884660319023,"d":"12,462"},{"v":11714.171580699882,"d":"11,714"},{"v":11011.321285857888,"d":"11,011"},{"v":10350.642008706414,"d":"10,351"},{"v":9729.60348818403,"d":"9,730"},{"v":9145.827278892988,"d":"9,146"},{"v":8597.07764215941,"d":"8,597"},{"v":8081.2529836298445,"d":"8,081"},{"v":7596.377804612054,"d":"7,596"},{"v":7140.595136335331,"d":"7,141"},{"v":6712.159428155211,"d":"6,712"},{"v":6309.429862465898,"d":"6,309"},{"v":5930.864070717944,"d":"5,931"},{"v":5575.012226474867,"d":"5,575"},{"v":5240.511492886375,"d":"5,241"},{"v":4926.0808033131925,"d":"4,926"},{"v":4630.515955114401,"d":"4,631"},{"v":4352.684997807537,"d":"4,353"},{"v":4091.5238979390847,"d":"4,092"},{"v":3846.0324640627396,"d":"3,846"},{"v":3615.270516218975,"d":"3,615"},{"v":3398.3542852458363,"d":"3,398"},{"v":3194.4530281310863,"d":"3,194"},{"v":3002.785846443221,"d":"3,003"},{"v":2822.618695656628,"d":"2,823"},{"v":2653.26157391723,"d":"2,653"}]
[null,{"$f":"\"FNACC -  \"&B41","v":"FNACC -  Compression"},{"$nulls":5},{"$f":"H125","v":0},{"$f":"H148+I155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B42","v":"FNACC -  Servitude"},{"$nulls":5},{"$f":"H126*$E$156","v":0},{"$f":"H149+I156","v":0},{"$f":"I149+J156+$E$156*I126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"FNACC -  \"&B43","v":"FNACC -  Transport"},{"$nulls":5},{"$f":"H127","v":0},{"$f":"H150+I157","v":0},{"$f":"I150+J157+I127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":7},{"$f":"SUM(H146:H150)","v":{"v":138654.36762166233,"d":"138,654"}},{"v":134494.73659301247,"d":"134,495"},{"v":129413.78848330502,"d":"129,414"},{"v":121931.98209189555,"d":"121,932"},{"v":114916.72044760702,"d":"114,917"},{"v":108845.91987603098,"d":"108,846"},{"v":102315.16468346912,"d":"102,315"},{"v":96176.25480246097,"d":"96,176"},{"v":90405.67951431332,"d":"90,406"},{"v":84981.33874345451,"d":"84,981"},{"v":79882.45841884724,"d":"79,882"},{"v":75089.51091371641,"d":"75,090"},{"v":70584.14025889343,"d":"70,584"},{"v":66349.09184335981,"d":"66,349"},{"v":62368.14633275823,"d":"62,368"},{"v":58626.05755279274,"d":"58,626"},{"v":55108.49409962518,"d":"55,108"},{"v":51801.984453647674,"d":"51,802"},{"v":48693.865386428806,"d":"48,694"},{"v":45772.23346324309,"d":"45,772"},{"v":43025.8994554485,"d":"43,026"},{"v":40444.34548812159,"d":"40,444"},{"v":38017.68475883429,"d":"38,018"},{"v":35736.62367330424,"d":"35,737"},{"v":33592.426252905985,"d":"33,592"},{"v":31576.880677731624,"d":"31,577"},{"v":29682.267837067728,"d":"29,682"},{"v":27901.331766843665,"d":"27,901"},{"v":26227.251860833047,"d":"26,227"},{"v":24653.616749183064,"d":"24,654"},{"v":23174.399744232076,"d":"23,174"},{"v":21783.935759578155,"d":"21,784"},{"v":20476.899614003465,"d":"20,477"},{"v":19248.285637163255,"d":"19,248"},{"v":18093.388498933462,"d":"18,093"},{"v":17007.78518899745,"d":"17,008"},{"v":15987.318077657605,"d":"15,987"},{"v":15028.078992998147,"d":"15,028"},{"v":14126.394253418259,"d":"14,126"},{"v":13278.810598213164,"d":"13,279"},{"v":12482.081962320373,"d":"12,482"}]
[null,"Fiscal depreciation",null,null,"Base d'imposition","Rate"]
[null,{"$f":"\"Amort. fiscal -  \"&B35","v":"Amort. fiscal -  Main line - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$35,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E35","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H146*$F153/2","v":{"v":-3414.468778481385,"d":"-3,414"}},{"$f":"-I146*$F153-I123*$F153/2","v":{"v":-6605.951389694278,"d":"-6,606"}},{"v":-6191.476265753013,"d":"-6,191"},{"v":-5819.987689807833,"d":"-5,820"},{"v":-5470.788428419362,"d":"-5,471"},{"v":-5142.541122714201,"d":"-5,143"},{"v":-4833.988655351349,"d":"-4,834"},{"v":-4543.949336030268,"d":"-4,544"},{"v":-4271.312375868451,"d":"-4,271"},{"v":-4015.033633316344,"d":"-4,015"},{"v":-3774.1316153173634,"d":"-3,774"},{"v":-3547.683718398322,"d":"-3,548"},{"v":-3334.822695294423,"d":"-3,335"},{"v":-3134.733333576757,"d":"-3,135"},{"v":-2946.6493335621517,"d":"-2,947"},{"v":-2769.850373548423,"d":"-2,770"},{"v":-2603.6593511355177,"d":"-2,604"},{"v":-2447.4397900673866,"d":"-2,447"},{"v":-2300.5934026633436,"d":"-2,301"},{"v":-2162.5577985035434,"d":"-2,163"},{"v":-2032.8043305933306,"d":"-2,033"},{"v":-1910.8360707577308,"d":"-1,911"},{"v":-1796.1859065122671,"d":"-1,796"},{"v":-1688.4147521215311,"d":"-1,688"},{"v":-1587.1098669942392,"d":"-1,587"},{"v":-1491.8832749745848,"d":"-1,492"},{"v":-1402.3702784761097,"d":"-1,402"},{"v":-1318.2280617675433,"d":"-1,318"},{"v":-1239.1343780614907,"d":"-1,239"},{"v":-1164.7863153778012,"d":"-1,165"},{"v":-1094.899136455133,"d":"-1,095"},{"v":-1029.2051882678252,"d":"-1,029"},{"v":-967.4528769717557,"d":"-967"},{"v":-909.4057043534502,"d":"-909"},{"v":-854.8413620922432,"d":"-855"},{"v":-803.5508803667086,"d":"-804"},{"v":-755.3378275447061,"d":"-755"},{"v":-710.0175578920237,"d":"-710"},{"v":-667.4165044185022,"d":"-667"},{"v":-627.371514153392,"d":"-627"}]
[null,{"$f":"\"Amort. fiscal -  \"&B40","v":"Amort. fiscal -  Connection - Total"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$40,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E40","v":{"v":0.06,"d":"6.0%"}},null,null,{"$f":"-H147*$F154/2","v":{"v":-745.162250168485,"d":"-745"}},{"v":-1556.1679425629634,"d":"-1,556"},{"v":-1582.1042675006127,"d":"-1,582"},{"v":-1505.2299145066797,"d":"-1,505"},{"v":-1449.7056022086165,"d":"-1,450"},{"v":-1388.214069847658,"d":"-1,388"},{"v":-1304.9212256567985,"d":"-1,305"},{"v":-1226.6259521173906,"d":"-1,227"},{"v":-1153.0283949903474,"d":"-1,153"},{"v":-1083.8466912909264,"d":"-1,084"},{"v":-1018.8158898134708,"d":"-1,019"},{"v":-957.6869364246626,"d":"-958"},{"v":-900.2257202391827,"d":"-900"},{"v":-846.2121770248318,"d":"-846"},{"v":-795.4394464033419,"d":"-795"},{"v":-747.7130796191414,"d":"-748"},{"v":-702.8502948419929,"d":"-703"},{"v":-660.6792771514732,"d":"-661"},{"v":-621.0385205223848,"d":"-621"},{"v":-583.7762092910417,"d":"-584"},{"v":-548.7496367335792,"d":"-549"},{"v":-515.8246585295645,"d":"-516"},{"v":-484.87517901779063,"d":"-485"},{"v":-455.78266827672326,"d":"-456"},{"v":-428.43570818011983,"d":"-428"},{"v":-402.7295656893126,"d":"-403"},{"v":-378.5657917479538,"d":"-379"},{"v":-355.85184424307664,"d":"-356"},{"v":-334.500733588492,"d":"-335"},{"v":-314.43068957318246,"d":"-314"},{"v":-295.56484819879154,"d":"-296"},{"v":-277.83095730686404,"d":"-278"},{"v":-261.1610998684522,"d":"-261"},{"v":-245.49143387634507,"d":"-245"},{"v":-230.76194784376437,"d":"-231"},{"v":-216.91623097313848,"d":"-217"},{"v":-203.90125711475017,"d":"-204"},{"v":-191.66718168786517,"d":"-192"},{"v":-180.16715078659325,"d":"-180"},{"v":-169.35712173939768,"d":"-169"}]
[null,{"$f":"\"Amort. fiscal -  \"&B41","v":"Amort. fiscal -  Compression"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$41,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E41","v":{"v":0.2,"d":"20.0%"}},null,null,{"$f":"-H148*$F155/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B42","v":"Amort. fiscal -  Servitude"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$42,1),75%,100%),100%)","v":{"v":0.75,"d":"75.0%"}},{"$f":"E42","v":{"v":0.07,"d":"7.0%"}},null,null,{"$f":"-H149*$F156/2","v":0},{"$f":"-I149*$F156-$E$156*I126*$F156/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"\"Amort. fiscal -  \"&B43","v":"Amort. fiscal -  Transport"},null,null,{"$f":"IFERROR(IF(SEARCH(\"servit\",$B$43,1),75%,100%),100%)","v":{"v":1,"d":"100.0%"}},{"$f":"E43","v":{"v":0.08,"d":"8.0%"}},null,null,{"$f":"-H150*$F157/2","v":0},{"$f":"-I150*$F157-I127*$F157/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 5 ans",{"$nulls":3},{"$f":"E49","v":{"v":5,"d":"5.0 ans"}},null,null,{"$f":"I139","v":0},{"$f":"J139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Amort. fiscal -  PRC 10 ans",{"$nulls":3},{"$f":"E50","v":{"v":10,"d":"10.0 ans"}},null,null,{"$f":"I140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":8},{"$f":"SUM(I153:I159)","v":{"v":-4159.63102864987,"d":"-4,160"}},{"$f":"SUM(J153:J159)","v":{"v":-8162.119332257242,"d":"-8,162"}},{"v":-7773.580533253626,"d":"-7,774"},{"v":-7325.217604314513,"d":"-7,325"},{"v":-6920.494030627979,"d":"-6,920"},{"v":-6530.755192561859,"d":"-6,531"},{"v":-6138.909881008147,"d":"-6,139"},{"v":-5770.575288147658,"d":"-5,771"},{"v":-5424.340770858798,"d":"-5,424"},{"v":-5098.88032460727,"d":"-5,099"},{"v":-4792.9475051308345,"d":"-4,793"},{"v":-4505.370654822985,"d":"-4,505"},{"v":-4235.048415533605,"d":"-4,235"},{"v":-3980.945510601589,"d":"-3,981"},{"v":-3742.088779965494,"d":"-3,742"},{"v":-3517.563453167564,"d":"-3,518"},{"v":-3306.5096459775104,"d":"-3,307"},{"v":-3108.11906721886,"d":"-3,108"},{"v":-2921.6319231857283,"d":"-2,922"},{"v":-2746.334007794585,"d":"-2,746"},{"v":-2581.55396732691,"d":"-2,582"},{"v":-2426.6607292872955,"d":"-2,427"},{"v":-2281.061085530058,"d":"-2,281"},{"v":-2144.1974203982545,"d":"-2,144"},{"v":-2015.5455751743589,"d":"-2,016"},{"v":-1894.6128406638973,"d":"-1,895"},{"v":-1780.9360702240635,"d":"-1,781"},{"v":-1674.0799060106199,"d":"-1,674"},{"v":-1573.6351116499827,"d":"-1,574"},{"v":-1479.2170049509837,"d":"-1,479"},{"v":-1390.4639846539244,"d":"-1,390"},{"v":-1307.0361455746893,"d":"-1,307"},{"v":-1228.613976840208,"d":"-1,229"},{"v":-1154.8971382297952,"d":"-1,155"},{"v":-1085.6033099360077,"d":"-1,086"},{"v":-1020.4671113398471,"d":"-1,020"},{"v":-959.2390846594562,"d":"-959"},{"v":-901.6847395798889,"d":"-902"},{"v":-847.5836552050955,"d":"-848"},{"v":-796.7286358927897,"d":"-797"}]
[]
["2.4","Tax",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I162+1","v":2019},{"$f":"J162+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Net income",{"$nulls":6},{"$f":"$F$80*I103","v":{"v":5139.142869440753,"d":"5,139"}},{"v":5111.11408577624,"d":"5,111"},{"v":4974.985035573872,"d":"4,975"},{"v":4839.001557393773,"d":"4,839"},{"v":4722.261124559553,"d":"4,722"},{"v":4572.836935569304,"d":"4,573"},{"v":4423.412746579054,"d":"4,423"},{"v":4273.988557588806,"d":"4,274"},{"v":4124.564368598556,"d":"4,125"},{"v":3975.140179608307,"d":"3,975"},{"v":3825.7159906180577,"d":"3,826"},{"v":3676.2918016278086,"d":"3,676"},{"v":3526.8676126375594,"d":"3,527"},{"v":3377.44342364731,"d":"3,377"},{"v":3228.0192346570607,"d":"3,228"},{"v":3078.5950456668115,"d":"3,079"},{"v":2929.1708566765624,"d":"2,929"},{"v":2779.7466676863132,"d":"2,780"},{"v":2630.322478696064,"d":"2,630"},{"v":2480.8982897058154,"d":"2,481"},{"v":2331.4741007155662,"d":"2,331"},{"v":2203.6021842666632,"d":"2,204"},{"v":2101.1174654593,"d":"2,101"},{"v":2002.8154066034083,"d":"2,003"},{"v":1905.1375150102385,"d":"1,905"},{"v":1808.4812784465034,"d":"1,808"},{"v":1712.5920690592259,"d":"1,713"},{"v":1616.724664230416,"d":"1,617"},{"v":1520.8572594016064,"d":"1,521"},{"v":1424.9898545727965,"d":"1,425"},{"v":1329.1224497439869,"d":"1,329"},{"v":1233.255044915177,"d":"1,233"},{"v":1137.3876400863674,"d":"1,137"},{"v":1041.5202352575575,"d":"1,042"},{"v":945.6528304287478,"d":"946"},{"v":849.7854255999381,"d":"850"},{"v":753.9180207711283,"d":"754"},{"v":658.0506159423185,"d":"658"},{"v":562.1832111135087,"d":"562"},{"v":466.31580628469885,"d":"466"}]
[]
[null,"Accounting depreciation",{"$nulls":6},{"$f":"+I141","v":{"v":-3746.358099130853,"d":"-3,746"}},{"v":-3907.988145535958,"d":"-3,908"},{"v":-3921.863173077215,"d":"-3,922"},{"v":-3936.60281880029,"d":"-3,937"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-2829.757341192648,"d":"-2,830"},{"v":-2625.6199483956057,"d":"-2,626"},{"v":-2607.109629661957,"d":"-2,607"},{"v":-2592.3948203025184,"d":"-2,592"},{"v":-2552.7257789744317,"d":"-2,553"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"}]
[null,"Fiscal depreciation",{"$nulls":6},{"$f":"I160","v":{"v":-4159.63102864987,"d":"-4,160"}},{"v":-8162.119332257242,"d":"-8,162"},{"v":-7773.580533253626,"d":"-7,774"},{"v":-7325.217604314513,"d":"-7,325"},{"v":-6920.494030627979,"d":"-6,920"},{"v":-6530.755192561859,"d":"-6,531"},{"v":-6138.909881008147,"d":"-6,139"},{"v":-5770.575288147658,"d":"-5,771"},{"v":-5424.340770858798,"d":"-5,424"},{"v":-5098.88032460727,"d":"-5,099"},{"v":-4792.9475051308345,"d":"-4,793"},{"v":-4505.370654822985,"d":"-4,505"},{"v":-4235.048415533605,"d":"-4,235"},{"v":-3980.945510601589,"d":"-3,981"},{"v":-3742.088779965494,"d":"-3,742"},{"v":-3517.563453167564,"d":"-3,518"},{"v":-3306.5096459775104,"d":"-3,307"},{"v":-3108.11906721886,"d":"-3,108"},{"v":-2921.6319231857283,"d":"-2,922"},{"v":-2746.334007794585,"d":"-2,746"},{"v":-2581.55396732691,"d":"-2,582"},{"v":-2426.6607292872955,"d":"-2,427"},{"v":-2281.061085530058,"d":"-2,281"},{"v":-2144.1974203982545,"d":"-2,144"},{"v":-2015.5455751743589,"d":"-2,016"},{"v":-1894.6128406638973,"d":"-1,895"},{"v":-1780.9360702240635,"d":"-1,781"},{"v":-1674.0799060106199,"d":"-1,674"},{"v":-1573.6351116499827,"d":"-1,574"},{"v":-1479.2170049509837,"d":"-1,479"},{"v":-1390.4639846539244,"d":"-1,390"},{"v":-1307.0361455746893,"d":"-1,307"},{"v":-1228.613976840208,"d":"-1,229"},{"v":-1154.8971382297952,"d":"-1,155"},{"v":-1085.6033099360077,"d":"-1,086"},{"v":-1020.4671113398471,"d":"-1,020"},{"v":-959.2390846594562,"d":"-959"},{"v":-901.6847395798889,"d":"-902"},{"v":-847.5836552050955,"d":"-848"},{"v":-796.7286358927897,"d":"-797"}]
[]
[null,"1 - Tax rate",{"$nulls":6},{"$f":"1-$F$72","v":{"v":0.731,"d":"73.10%"}},{"$f":"I169","v":{"v":0.731,"d":"73.10%"}},{"$f":"J169","v":{"v":0.731,"d":"73.10%"}},{"$f":"K169","v":{"v":0.731,"d":"73.10%"}},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"},{"v":0.731,"d":"73.10%"}]
[]
[null,"Tax (gross up)",{"$nulls":6},{"$f":"((I164-I166+I167)/I169)-(I164-I166+I167)","v":{"v":1739.0684183843332,"d":"1,739"}},{"$f":"((J164-J166+J167)/J169)-(J164-J166+J167)","v":{"v":315.36032810640654,"d":"315"}},{"$f":"((K164-K166+K167)/K169)-(K164-K166+K167)","v":{"v":413.3502116031698,"d":"413"}},{"v":533.7264591458265,"d":"534"},{"v":654.5701878865852,"d":"655"},{"v":743.0033487640262,"d":"743"},{"v":832.2116688318397,"d":"832"},{"v":912.7683017197933,"d":"913"},{"v":985.1923486586802,"d":"985"},{"v":1049.9717648054439,"d":"1,050"},{"v":1107.565228007611,"d":"1,108"},{"v":1158.4038954418575,"d":"1,158"},{"v":1202.8930548542603,"d":"1,203"},{"v":1241.4136767261275,"d":"1,241"},{"v":1274.3238733098933,"d":"1,274"},{"v":1301.9602701228432,"d":"1,302"},{"v":1324.6392951512253,"d":"1,325"},{"v":1342.6583907021145,"d":"1,343"},{"v":1356.2971525441603,"d":"1,356"},{"v":1365.8184006998927,"d":"1,366"},{"v":1371.469185990491,"d":"1,371"},{"v":959.2366295078964,"d":"959"},{"v":899.9821235559289,"d":"900"},{"v":907.3607779319464,"d":"907"},{"v":913.3439650851287,"d":"913"},{"v":907.6796775754356,"d":"908"},{"v":913.7981873741151,"d":"914"},{"v":917.8419305676398,"d":"918"},{"v":919.5263598208021,"d":"920"},{"v":918.9930339700236,"d":"919"},{"v":916.3750183215411,"d":"916"},{"v":911.7973942632157,"d":"912"},{"v":905.3777382996395,"d":"905"},{"v":897.2265723451269,"d":"897"},{"v":887.4477869991338,"d":"887"},{"v":876.1390394251493,"d":"876"},{"v":863.392127356853,"d":"863"},{"v":849.2933406639031,"d":"849"},{"v":833.9237918237795,"d":"834"},{"v":817.359726565312,"d":"817"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"(1-I$169)*(I27-I88-I89-I90+I167)","v":{"v":-311.83379793023784,"d":"-312"}},{"v":-1079.6783261660619,"d":"-1,080"},{"v":-826.8600216126976,"d":"-827"},{"v":-635.386920896719,"d":"-635"},{"v":-437.0247442556288,"d":"-437"},{"v":151.41975299538836,"d":"151"},{"v":272.87337368949954,"d":"273"},{"v":388.0026110551335,"d":"388"},{"v":497.1869280919994,"d":"497"},{"v":600.783020019823,"d":"601"},{"v":699.1261803451465,"d":"699"},{"v":792.5315849641206,"d":"793"},{"v":881.2954992191262,"d":"881"},{"v":965.696412532001,"d":"966"},{"v":1045.9961049592735,"d":"1,046"},{"v":1122.4406497540788,"d":"1,122"},{"v":1195.2613557743657,"d":"1,195"},{"v":1264.6756533466055,"d":"1,265"},{"v":1330.88792697768,"d":"1,331"},{"v":1394.0902981040601,"d":"1,394"},{"v":1454.4633608760273,"d":"1,454"},{"v":1507.5477127803956,"d":"1,508"},{"v":1557.308393442869,"d":"1,557"},{"v":1604.6444067190102,"d":"1,605"},{"v":1649.7120661841589,"d":"1,650"},{"v":1692.543220285635,"d":"1,693"},{"v":1733.417836703207,"d":"1,733"},{"v":1772.457710045881,"d":"1,772"},{"v":1809.7729248981495,"d":"1,810"},{"v":1845.4669607694373,"d":"1,845"},{"v":1879.6370883986037,"d":"1,880"},{"v":1912.374742280175,"d":"1,912"},{"v":1943.7658708390084,"d":"1,944"},{"v":1973.8912655944664,"d":"1,974"},{"v":2002.8268705747525,"d":"2,003"},{"v":2030.6440731663772,"d":"2,031"},{"v":2057.409977512659,"d":"2,057"},{"v":2083.1876615083206,"d":"2,083"},{"v":2108.0364183743973,"d":"2,108"},{"v":2132.0119837386646,"d":"2,132"}]
[]
[null,"États financiers pro forma"]
[]
["Section 3  -  Financial statement",{"$nulls":6},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[]
["3.1","Income statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"+I178+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Income of the project",null,null,"Rev. requis ou Rev. tarifaire ?  ","Revenu requis",null,null,{"$f":"I27","v":{"v":5372.221629251842,"d":"5,372"}},{"v":6514.195978927285,"d":"6,514"},{"v":7014.373288841786,"d":"7,014"},{"v":7224.528182433056,"d":"7,225"},{"v":7511.777791537405,"d":"7,512"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"}]
[null,"Revenu requirement needed",{"$nulls":6},{"$f":"I94-I180","v":{"v":9707.07574743675,"d":"9,707"}},{"v":7257.561124774123,"d":"7,258"},{"v":6626.81743496583,"d":"6,627"},{"v":6307.402514845395,"d":"6,307"},{"v":5971.914736599249,"d":"5,972"},{"v":4052.574639259443,"d":"4,053"},{"v":3872.1417380061703,"d":"3,872"},{"v":3683.05714957304,"d":"3,683"},{"v":3485.8399751908437,"d":"3,486"},{"v":3280.978170016524,"d":"3,281"},{"v":3068.930411897605,"d":"3,069"},{"v":2850.1278580107664,"d":"2,850"},{"v":2624.975796102086,"d":"2,625"},{"v":2393.8551966528703,"d":"2,394"},{"v":2157.1241719155496,"d":"2,157"},{"v":1915.1193474074153,"d":"1,915"},{"v":1668.1571511147122,"d":"1,668"},{"v":1416.5350253445158,"d":"1,417"},{"v":1160.5325658654801,"d":"1,161"},{"v":900.4125927001278,"d":"900"},{"v":636.4221566696415,"d":"636"},{"v":-1145.2071967387628,"d":"-1,145"},{"v":-1592.0053562039948,"d":"-1,592"},{"v":-1780.387726869778,"d":"-1,780"},{"v":-1965.272189855771,"d":"-1,965"},{"v":-2184.727590184797,"d":"-2,185"},{"v":-2352.7965182391727,"d":"-2,353"},{"v":-2521.7488896480154,"d":"-2,522"},{"v":-2693.06057499722,"d":"-2,693"},{"v":-2866.590015450369,"d":"-2,867"},{"v":-3042.2041457012183,"d":"-3,042"},{"v":-3219.7778843619135,"d":"-3,220"},{"v":-3399.193654927858,"d":"-3,399"},{"v":-3580.34093548474,"d":"-3,580"},{"v":-3763.1158354331,"d":"-3,763"},{"v":-3947.420697609454,"d":"-3,947"},{"v":-4133.163724280119,"d":"-4,133"},{"v":-4320.258625575437,"d":"-4,320"},{"v":-4508.624289017929,"d":"-4,509"},{"v":-4698.184468878765,"d":"-4,698"}]
[null,"OPEX",{"$nulls":6},{"$f":"-(I88+I89+I90)","v":{"v":-2371.8240501567598,"d":"-2,372"}},{"v":-2365.750721636816,"d":"-2,366"},{"v":-2314.6218322152895,"d":"-2,315"},{"v":-2261.3437413033716,"d":"-2,261"},{"v":-2215.911062974961,"d":"-2,216"},{"v":-2167.0716782822865,"d":"-2,167"},{"v":-2107.4165411590056,"d":"-2,107"},{"v":-2047.7614040357253,"d":"-2,048"},{"v":-1988.1062669124444,"d":"-1,988"},{"v":-1928.4511297891638,"d":"-1,928"},{"v":-1868.7959926658832,"d":"-1,869"},{"v":-1809.1408555426026,"d":"-1,809"},{"v":-1749.485718419322,"d":"-1,749"},{"v":-1689.8305812960414,"d":"-1,690"},{"v":-1630.1754441727605,"d":"-1,630"},{"v":-1570.52030704948,"d":"-1,571"},{"v":-1510.8651699261993,"d":"-1,511"},{"v":-1451.2100328029187,"d":"-1,451"},{"v":-1391.554895679638,"d":"-1,392"},{"v":-1331.8997585563573,"d":"-1,332"},{"v":-1272.2446214330766,"d":"-1,272"},{"v":-1229.798261315187,"d":"-1,230"},{"v":-1190.4139620892527,"d":"-1,190"},{"v":-1151.3073176443233,"d":"-1,151"},{"v":-1112.4213953397857,"d":"-1,112"},{"v":-1074.130508655169,"d":"-1,074"},{"v":-1035.8570321895286,"d":"-1,036"},{"v":-997.5835557238881,"d":"-998"},{"v":-959.3100792582476,"d":"-959"},{"v":-921.036602792607,"d":"-921"},{"v":-882.7631263269666,"d":"-883"},{"v":-844.489649861326,"d":"-844"},{"v":-806.2161733956855,"d":"-806"},{"v":-767.942696930045,"d":"-768"},{"v":-729.6692204644045,"d":"-730"},{"v":-691.3957439987639,"d":"-691"},{"v":-653.1222675331235,"d":"-653"},{"v":-614.8487910674829,"d":"-615"},{"v":-576.5753146018424,"d":"-577"},{"v":-538.3018381362019,"d":"-538"}]
[null,"EBITDA",{"$nulls":6},{"$f":"+I180+I181+I182","v":{"v":12707.473326531832,"d":"12,707"}},{"$f":"+J180+J181+J182","v":{"v":11406.006382064592,"d":"11,406"}},{"v":11326.568891592327,"d":"11,327"},{"v":11270.586955975079,"d":"11,271"},{"v":11267.781465161694,"d":"11,268"},{"v":11146.228541841334,"d":"11,146"},{"v":11025.450777711341,"d":"11,025"},{"v":10896.021326401491,"d":"10,896"},{"v":10758.459289142576,"d":"10,758"},{"v":10613.252621091537,"d":"10,613"},{"v":10460.860000095898,"d":"10,461"},{"v":10301.71258333234,"d":"10,302"},{"v":10136.21565854694,"d":"10,136"},{"v":9964.750196221006,"d":"9,965"},{"v":9787.674308606965,"d":"9,788"},{"v":9605.324621222113,"d":"9,605"},{"v":9418.01756205269,"d":"9,418"},{"v":9226.050573405773,"d":"9,226"},{"v":9029.70325105002,"d":"9,030"},{"v":8829.238415007947,"d":"8,829"},{"v":8624.90311610074,"d":"8,625"},{"v":6885.720122810227,"d":"6,886"},{"v":6478.306262570929,"d":"6,478"},{"v":6329.030536350076,"d":"6,329"},{"v":6183.03199566862,"d":"6,183"},{"v":6001.86748202421,"d":"6,002"},{"v":5872.072030435475,"d":"5,872"},{"v":5741.393135492273,"d":"5,741"},{"v":5608.354926608709,"d":"5,608"},{"v":5473.098962621201,"d":"5,473"},{"v":5335.758308835992,"d":"5,336"},{"v":5196.458046640937,"d":"5,196"},{"v":5055.315752540633,"d":"5,055"},{"v":4912.441948449392,"d":"4,912"},{"v":4767.9405249666725,"d":"4,768"},{"v":4621.9091392559585,"d":"4,622"},{"v":4474.439589050934,"d":"4,474"},{"v":4325.618164221257,"d":"4,326"},{"v":4175.525977244405,"d":"4,176"},{"v":4024.23927384921,"d":"4,024"}]
[null,"Depreciation",{"$nulls":6},{"$f":"-I91","v":{"v":-3746.358099130853,"d":"-3,746"}},{"v":-3907.988145535958,"d":"-3,908"},{"v":-3921.863173077215,"d":"-3,922"},{"v":-3936.60281880029,"d":"-3,937"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-3977.0091415520465,"d":"-3,977"},{"v":-2829.757341192648,"d":"-2,830"},{"v":-2625.6199483956057,"d":"-2,626"},{"v":-2607.109629661957,"d":"-2,607"},{"v":-2592.3948203025184,"d":"-2,592"},{"v":-2552.7257789744317,"d":"-2,553"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"},{"v":-2551.5650977093665,"d":"-2,552"}]
[null,"EBIT",{"$nulls":6},{"$f":"+I183+I184","v":{"v":8961.115227400978,"d":"8,961"}},{"$f":"+J183+J184","v":{"v":7498.018236528634,"d":"7,498"}},{"v":7404.7057185151125,"d":"7,405"},{"v":7333.984137174789,"d":"7,334"},{"v":7290.772323609647,"d":"7,291"},{"v":7169.2194002892875,"d":"7,169"},{"v":7048.441636159295,"d":"7,048"},{"v":6919.012184849445,"d":"6,919"},{"v":6781.45014759053,"d":"6,781"},{"v":6636.24347953949,"d":"6,636"},{"v":6483.850858543851,"d":"6,484"},{"v":6324.703441780294,"d":"6,325"},{"v":6159.206516994894,"d":"6,159"},{"v":5987.74105466896,"d":"5,988"},{"v":5810.665167054919,"d":"5,811"},{"v":5628.315479670066,"d":"5,628"},{"v":5441.008420500643,"d":"5,441"},{"v":5249.041431853727,"d":"5,249"},{"v":5052.694109497973,"d":"5,053"},{"v":4852.2292734559005,"d":"4,852"},{"v":4647.893974548694,"d":"4,648"},{"v":4055.962781617579,"d":"4,056"},{"v":3852.6863141753233,"d":"3,853"},{"v":3721.9209066881185,"d":"3,722"},{"v":3590.6371753661015,"d":"3,591"},{"v":3449.1417030497787,"d":"3,449"},{"v":3320.506932726109,"d":"3,321"},{"v":3189.828037782907,"d":"3,190"},{"v":3056.789828899343,"d":"3,057"},{"v":2921.533864911835,"d":"2,922"},{"v":2784.193211126625,"d":"2,784"},{"v":2644.8929489315706,"d":"2,645"},{"v":2503.7506548312667,"d":"2,504"},{"v":2360.8768507400255,"d":"2,361"},{"v":2216.375427257306,"d":"2,216"},{"v":2070.344041546592,"d":"2,070"},{"v":1922.8744913415676,"d":"1,923"},{"v":1774.0530665118904,"d":"1,774"},{"v":1623.9608795350387,"d":"1,624"},{"v":1472.6741761398434,"d":"1,473"}]
[null,"Interests on the liability",{"$nulls":6},{"$f":"-$F$79*$E$79*I105","v":{"v":-2082.903939575892,"d":"-2,083"}},{"v":-2071.543822645987,"d":"-2,072"},{"v":-2016.370471338069,"d":"-2,016"},{"v":-1961.256120635189,"d":"-1,961"},{"v":-1913.9410111635093,"d":"-1,914"},{"v":-1853.379115955955,"d":"-1,853"},{"v":-1792.8172207484004,"d":"-1,793"},{"v":-1732.2553255408457,"d":"-1,732"},{"v":-1671.6934303332912,"d":"-1,672"},{"v":-1611.1315351257365,"d":"-1,611"},{"v":-1550.5696399181818,"d":"-1,551"},{"v":-1490.007744710627,"d":"-1,490"},{"v":-1429.4458495030726,"d":"-1,429"},{"v":-1368.883954295518,"d":"-1,369"},{"v":-1308.3220590879632,"d":"-1,308"},{"v":-1247.7601638804085,"d":"-1,248"},{"v":-1187.198268672854,"d":"-1,187"},{"v":-1126.6363734652996,"d":"-1,127"},{"v":-1066.0744782577447,"d":"-1,066"},{"v":-1005.5125830501902,"d":"-1,006"},{"v":-944.9506878426357,"d":"-945"},{"v":-893.1239678430176,"d":"-893"},{"v":-851.5867251600926,"d":"-852"},{"v":-811.7447221527623,"d":"-812"},{"v":-772.1556952707327,"d":"-772"},{"v":-732.9807470278381,"d":"-733"},{"v":-694.1166762927677,"d":"-694"},{"v":-655.2614429848495,"d":"-655"},{"v":-616.4062096769313,"d":"-616"},{"v":-577.550976369013,"d":"-578"},{"v":-538.6957430610948,"d":"-539"},{"v":-499.84050975317666,"d":"-500"},{"v":-460.9852764452584,"d":"-461"},{"v":-422.1300431373402,"d":"-422"},{"v":-383.274809829422,"d":"-383"},{"v":-344.41957652150376,"d":"-344"},{"v":-305.56434321358546,"d":"-306"},{"v":-266.7091099056673,"d":"-267"},{"v":-227.853876597749,"d":"-228"},{"v":-188.9986432898308,"d":"-189"}]
[null,"Tax",{"$nulls":6},{"$f":"-I171","v":{"v":-1739.0684183843332,"d":"-1,739"}},{"$f":"-J171","v":{"v":-315.36032810640654,"d":"-315"}},{"v":-413.3502116031698,"d":"-413"},{"v":-533.7264591458265,"d":"-534"},{"v":-654.5701878865852,"d":"-655"},{"v":-743.0033487640262,"d":"-743"},{"v":-832.2116688318397,"d":"-832"},{"v":-912.7683017197933,"d":"-913"},{"v":-985.1923486586802,"d":"-985"},{"v":-1049.9717648054439,"d":"-1,050"},{"v":-1107.565228007611,"d":"-1,108"},{"v":-1158.4038954418575,"d":"-1,158"},{"v":-1202.8930548542603,"d":"-1,203"},{"v":-1241.4136767261275,"d":"-1,241"},{"v":-1274.3238733098933,"d":"-1,274"},{"v":-1301.9602701228432,"d":"-1,302"},{"v":-1324.6392951512253,"d":"-1,325"},{"v":-1342.6583907021145,"d":"-1,343"},{"v":-1356.2971525441603,"d":"-1,356"},{"v":-1365.8184006998927,"d":"-1,366"},{"v":-1371.469185990491,"d":"-1,371"},{"v":-959.2366295078964,"d":"-959"},{"v":-899.9821235559289,"d":"-900"},{"v":-907.3607779319464,"d":"-907"},{"v":-913.3439650851287,"d":"-913"},{"v":-907.6796775754356,"d":"-908"},{"v":-913.7981873741151,"d":"-914"},{"v":-917.8419305676398,"d":"-918"},{"v":-919.5263598208021,"d":"-920"},{"v":-918.9930339700236,"d":"-919"},{"v":-916.3750183215411,"d":"-916"},{"v":-911.7973942632157,"d":"-912"},{"v":-905.3777382996395,"d":"-905"},{"v":-897.2265723451269,"d":"-897"},{"v":-887.4477869991338,"d":"-887"},{"v":-876.1390394251493,"d":"-876"},{"v":-863.392127356853,"d":"-863"},{"v":-849.2933406639031,"d":"-849"},{"v":-833.9237918237795,"d":"-834"},{"v":-817.359726565312,"d":"-817"}]
[null,"Net income",{"$nulls":6},{"$f":"+I185+I186+I187","v":{"v":5139.142869440753,"d":"5,139"}},{"$f":"+J185+J186+J187","v":{"v":5111.11408577624,"d":"5,111"}},{"v":4974.985035573874,"d":"4,975"},{"v":4839.001557393773,"d":"4,839"},{"v":4722.261124559553,"d":"4,722"},{"v":4572.836935569307,"d":"4,573"},{"v":4423.412746579055,"d":"4,423"},{"v":4273.988557588806,"d":"4,274"},{"v":4124.564368598559,"d":"4,125"},{"v":3975.14017960831,"d":"3,975"},{"v":3825.7159906180586,"d":"3,826"},{"v":3676.29180162781,"d":"3,676"},{"v":3526.8676126375603,"d":"3,527"},{"v":3377.443423647314,"d":"3,377"},{"v":3228.019234657062,"d":"3,228"},{"v":3078.5950456668143,"d":"3,079"},{"v":2929.1708566765637,"d":"2,929"},{"v":2779.746667686313,"d":"2,780"},{"v":2630.3224786960677,"d":"2,630"},{"v":2480.8982897058177,"d":"2,481"},{"v":2331.4741007155676,"d":"2,331"},{"v":2203.602184266665,"d":"2,204"},{"v":2101.117465459302,"d":"2,101"},{"v":2002.8154066034099,"d":"2,003"},{"v":1905.13751501024,"d":"1,905"},{"v":1808.4812784465048,"d":"1,808"},{"v":1712.592069059226,"d":"1,713"},{"v":1616.7246642304176,"d":"1,617"},{"v":1520.8572594016096,"d":"1,521"},{"v":1424.9898545727983,"d":"1,425"},{"v":1329.1224497439894,"d":"1,329"},{"v":1233.2550449151781,"d":"1,233"},{"v":1137.3876400863687,"d":"1,137"},{"v":1041.5202352575584,"d":"1,042"},{"v":945.6528304287503,"d":"946"},{"v":849.7854255999389,"d":"850"},{"v":753.918020771129,"d":"754"},{"v":658.0506159423201,"d":"658"},{"v":562.1832111135102,"d":"562"},{"v":466.31580628470056,"d":"466"}]
[]
[null,"ROE -Proof",{"$nulls":6},{"$f":"IFERROR(I188/(I105*$E$80),\"-\")","v":{"v":0.08167826170253521,"d":"8.17%"}},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253513,"d":"8.17%"},{"v":0.08167826170253527,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253518,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253523,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.0816782617025353,"d":"8.17%"},{"v":0.08167826170253521,"d":"8.17%"},{"v":0.08167826170253528,"d":"8.17%"},{"v":0.08167826170253517,"d":"8.17%"},{"v":0.0816782617025352,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.0816782617025353,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253516,"d":"8.17%"},{"v":0.08167826170253524,"d":"8.17%"},{"v":0.08167826170253525,"d":"8.17%"},{"v":0.08167826170253528,"d":"8.17%"}]
[]
["3.2","Balance sheet",{"$nulls":5},{"$f":"I192-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I192+1","v":2019},{"$f":"J192+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Assets"]
[null,"Cash",{"$nulls":5},0,{"$f":"H195+I227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investments",{"$nulls":5},{"$f":"$H143","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"H196+I132","v":{"v":141735.5388442121,"d":"141,736"}},{"v":142027.31298605626,"d":"142,027"},{"v":142337.26894608224,"d":"142,337"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"},{"v":143186.9624051342,"d":"143,187"}]
[null,"Cumulative depreciation",{"$nulls":5},0,{"$f":"+H197+I184","v":{"v":-3746.358099130853,"d":"-3,746"}},{"$f":"+I197+J184","v":{"v":-7654.346244666811,"d":"-7,654"}},{"v":-11576.209417744027,"d":"-11,576"},{"v":-15512.812236544316,"d":"-15,513"},{"v":-19489.821378096363,"d":"-19,490"},{"v":-23466.83051964841,"d":"-23,467"},{"v":-27443.839661200458,"d":"-27,444"},{"v":-31420.848802752505,"d":"-31,421"},{"v":-35397.85794430455,"d":"-35,398"},{"v":-39374.8670858566,"d":"-39,375"},{"v":-43351.87622740864,"d":"-43,352"},{"v":-47328.885368960684,"d":"-47,329"},{"v":-51305.89451051273,"d":"-51,306"},{"v":-55282.90365206477,"d":"-55,283"},{"v":-59259.912793616815,"d":"-59,260"},{"v":-63236.92193516886,"d":"-63,237"},{"v":-67213.93107672091,"d":"-67,214"},{"v":-71190.94021827295,"d":"-71,191"},{"v":-75167.949359825,"d":"-75,168"},{"v":-79144.95850137704,"d":"-79,145"},{"v":-83121.96764292908,"d":"-83,122"},{"v":-85951.72498412173,"d":"-85,952"},{"v":-88577.34493251733,"d":"-88,577"},{"v":-91184.45456217928,"d":"-91,184"},{"v":-93776.8493824818,"d":"-93,777"},{"v":-96329.57516145623,"d":"-96,330"},{"v":-98881.1402591656,"d":"-98,881"},{"v":-101432.70535687495,"d":"-101,433"},{"v":-103984.27045458432,"d":"-103,984"},{"v":-106535.83555229368,"d":"-106,536"},{"v":-109087.40065000304,"d":"-109,087"},{"v":-111638.9657477124,"d":"-111,639"},{"v":-114190.53084542176,"d":"-114,191"},{"v":-116742.09594313112,"d":"-116,742"},{"v":-119293.66104084048,"d":"-119,294"},{"v":-121845.22613854984,"d":"-121,845"},{"v":-124396.7912362592,"d":"-124,397"},{"v":-126948.35633396856,"d":"-126,948"},{"v":-129499.92143167793,"d":"-129,500"},{"v":-132051.4865293873,"d":"-132,051"}]
[null,"Net investments",{"$nulls":5},{"$f":"+H196+H197","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"+I196+I197","v":{"v":137989.18074508125,"d":"137,989"}},{"v":134372.96674138945,"d":"134,373"},{"v":130761.05952833821,"d":"130,761"},{"v":127674.15016858988,"d":"127,674"},{"v":123697.14102703784,"d":"123,697"},{"v":119720.13188548578,"d":"119,720"},{"v":115743.12274393374,"d":"115,743"},{"v":111766.1136023817,"d":"111,766"},{"v":107789.10446082964,"d":"107,789"},{"v":103812.0953192776,"d":"103,812"},{"v":99835.08617772555,"d":"99,835"},{"v":95858.07703617352,"d":"95,858"},{"v":91881.06789462146,"d":"91,881"},{"v":87904.05875306943,"d":"87,904"},{"v":83927.04961151737,"d":"83,927"},{"v":79950.04046996534,"d":"79,950"},{"v":75973.03132841329,"d":"75,973"},{"v":71996.02218686124,"d":"71,996"},{"v":68019.0130453092,"d":"68,019"},{"v":64042.003903757155,"d":"64,042"},{"v":60064.99476220511,"d":"60,065"},{"v":57235.23742101247,"d":"57,235"},{"v":54609.61747261687,"d":"54,610"},{"v":52002.50784295492,"d":"52,003"},{"v":49410.1130226524,"d":"49,410"},{"v":46857.387243677964,"d":"46,857"},{"v":44305.8221459686,"d":"44,306"},{"v":41754.25704825924,"d":"41,754"},{"v":39202.69195054988,"d":"39,203"},{"v":36651.12685284052,"d":"36,651"},{"v":34099.56175513116,"d":"34,100"},{"v":31547.996657421798,"d":"31,548"},{"v":28996.431559712437,"d":"28,996"},{"v":26444.866462003076,"d":"26,445"},{"v":23893.301364293715,"d":"23,893"},{"v":21341.736266584354,"d":"21,342"},{"v":18790.171168874993,"d":"18,790"},{"v":16238.606071165632,"d":"16,239"},{"v":13687.04097345627,"d":"13,687"},{"v":11135.475875746895,"d":"11,135"}]
[]
[null,"Total - Assets",{"$nulls":5},{"$f":"+H195+H198","v":{"v":138654.36762166233,"d":"138,654"}},{"v":137989.18074508125,"d":"137,989"},{"v":134372.96674138945,"d":"134,373"},{"v":130761.05952833821,"d":"130,761"},{"v":127674.15016858988,"d":"127,674"},{"v":123697.14102703784,"d":"123,697"},{"v":119720.13188548578,"d":"119,720"},{"v":115743.12274393374,"d":"115,743"},{"v":111766.1136023817,"d":"111,766"},{"v":107789.10446082964,"d":"107,789"},{"v":103812.0953192776,"d":"103,812"},{"v":99835.08617772555,"d":"99,835"},{"v":95858.07703617352,"d":"95,858"},{"v":91881.06789462146,"d":"91,881"},{"v":87904.05875306943,"d":"87,904"},{"v":83927.04961151737,"d":"83,927"},{"v":79950.04046996534,"d":"79,950"},{"v":75973.03132841329,"d":"75,973"},{"v":71996.02218686124,"d":"71,996"},{"v":68019.0130453092,"d":"68,019"},{"v":64042.003903757155,"d":"64,042"},{"v":60064.99476220511,"d":"60,065"},{"v":57235.23742101247,"d":"57,235"},{"v":54609.61747261687,"d":"54,610"},{"v":52002.50784295492,"d":"52,003"},{"v":49410.1130226524,"d":"49,410"},{"v":46857.387243677964,"d":"46,857"},{"v":44305.8221459686,"d":"44,306"},{"v":41754.25704825924,"d":"41,754"},{"v":39202.69195054988,"d":"39,203"},{"v":36651.12685284052,"d":"36,651"},{"v":34099.56175513116,"d":"34,100"},{"v":31547.996657421798,"d":"31,548"},{"v":28996.431559712437,"d":"28,996"},{"v":26444.866462003076,"d":"26,445"},{"v":23893.301364293715,"d":"23,893"},{"v":21341.736266584354,"d":"21,342"},{"v":18790.171168874993,"d":"18,790"},{"v":16238.606071165632,"d":"16,239"},{"v":13687.04097345627,"d":"13,687"},{"v":11135.475875746895,"d":"11,135"}]
[]
[null,"Liability and equity"]
[null,"Liability",{"$nulls":5},{"$f":"$E$79*(H196+H197)","v":{"v":74873.35851569766,"d":"74,873"}},{"v":74514.15760234388,"d":"74,514"},{"v":72561.40204035031,"d":"72,561"},{"v":70610.97214530264,"d":"70,611"},{"v":68944.04109103854,"d":"68,944"},{"v":66796.45615460044,"d":"66,796"},{"v":64648.87121816233,"d":"64,649"},{"v":62501.28628172422,"d":"62,501"},{"v":60353.70134528612,"d":"60,354"},{"v":58206.11640884801,"d":"58,206"},{"v":56058.53147240991,"d":"56,059"},{"v":53910.9465359718,"d":"53,911"},{"v":51763.3615995337,"d":"51,763"},{"v":49615.776663095596,"d":"49,616"},{"v":47468.1917266575,"d":"47,468"},{"v":45320.60679021938,"d":"45,321"},{"v":43173.02185378129,"d":"43,173"},{"v":41025.43691734318,"d":"41,025"},{"v":38877.85198090507,"d":"38,878"},{"v":36730.26704446697,"d":"36,730"},{"v":34582.682108028865,"d":"34,583"},{"v":32435.09717159076,"d":"32,435"},{"v":30907.028207346735,"d":"30,907"},{"v":29489.19343521311,"d":"29,489"},{"v":28081.354235195657,"d":"28,081"},{"v":26681.461032232295,"d":"26,681"},{"v":25302.989111586103,"d":"25,303"},{"v":23925.143958823046,"d":"23,925"},{"v":22547.298806059993,"d":"22,547"},{"v":21169.453653296936,"d":"21,169"},{"v":19791.608500533883,"d":"19,792"},{"v":18413.763347770826,"d":"18,414"},{"v":17035.918195007773,"d":"17,036"},{"v":15658.073042244718,"d":"15,658"},{"v":14280.227889481663,"d":"14,280"},{"v":12902.382736718608,"d":"12,902"},{"v":11524.537583955553,"d":"11,525"},{"v":10146.692431192498,"d":"10,147"},{"v":8768.847278429443,"d":"8,769"},{"v":7391.002125666387,"d":"7,391"},{"v":6013.156972903324,"d":"6,013"}]
[null,"Equity",{"$nulls":5},{"$f":"$E$80*(H196+H197)","v":{"v":63781.00910596467,"d":"63,781"}},{"$f":"H204+I188+I224","v":{"v":63475.02314273739,"d":"63,475"}},{"$f":"I204+J188+J224","v":{"v":61811.56470103916,"d":"61,812"}},{"v":60150.08738303558,"d":"60,150"},{"v":58730.10907755135,"d":"58,730"},{"v":56900.68487243741,"d":"56,901"},{"v":55071.26066732346,"d":"55,071"},{"v":53241.836462209525,"d":"53,242"},{"v":51412.41225709558,"d":"51,412"},{"v":49582.988051981636,"d":"49,583"},{"v":47753.5638468677,"d":"47,754"},{"v":45924.139641753754,"d":"45,924"},{"v":44094.715436639824,"d":"44,095"},{"v":42265.29123152587,"d":"42,265"},{"v":40435.86702641194,"d":"40,436"},{"v":38606.44282129799,"d":"38,606"},{"v":36777.01861618406,"d":"36,777"},{"v":34947.59441107012,"d":"34,948"},{"v":33118.17020595617,"d":"33,118"},{"v":31288.74600084223,"d":"31,289"},{"v":29459.321795728294,"d":"29,459"},{"v":27629.897590614353,"d":"27,630"},{"v":26328.209213665737,"d":"26,328"},{"v":25120.42403740376,"d":"25,120"},{"v":23921.153607759265,"d":"23,921"},{"v":22728.651990420105,"d":"22,729"},{"v":21554.398132091865,"d":"21,554"},{"v":20380.678187145557,"d":"20,381"},{"v":19206.958242199253,"d":"19,207"},{"v":18033.238297252945,"d":"18,033"},{"v":16859.51835230664,"d":"16,860"},{"v":15685.798407360333,"d":"15,686"},{"v":14512.078462414027,"d":"14,512"},{"v":13338.358517467721,"d":"13,338"},{"v":12164.638572521415,"d":"12,165"},{"v":10990.918627575109,"d":"10,991"},{"v":9817.198682628803,"d":"9,817"},{"v":8643.478737682497,"d":"8,643"},{"v":7469.758792736191,"d":"7,470"},{"v":6296.038847789885,"d":"6,296"},{"v":5122.318902843572,"d":"5,122"}]
[]
[null,"Total - Liability and equity",{"$nulls":5},{"$f":"+H203+H204","v":{"v":138654.36762166233,"d":"138,654"}},{"$f":"+I203+I204","v":{"v":137989.18074508128,"d":"137,989"}},{"$f":"+J203+J204","v":{"v":134372.96674138948,"d":"134,373"}},{"v":130761.05952833823,"d":"130,761"},{"v":127674.1501685899,"d":"127,674"},{"v":123697.14102703784,"d":"123,697"},{"v":119720.13188548578,"d":"119,720"},{"v":115743.12274393375,"d":"115,743"},{"v":111766.1136023817,"d":"111,766"},{"v":107789.10446082964,"d":"107,789"},{"v":103812.0953192776,"d":"103,812"},{"v":99835.08617772555,"d":"99,835"},{"v":95858.07703617352,"d":"95,858"},{"v":91881.06789462146,"d":"91,881"},{"v":87904.05875306943,"d":"87,904"},{"v":83927.04961151737,"d":"83,927"},{"v":79950.04046996534,"d":"79,950"},{"v":75973.03132841329,"d":"75,973"},{"v":71996.02218686124,"d":"71,996"},{"v":68019.0130453092,"d":"68,019"},{"v":64042.003903757155,"d":"64,042"},{"v":60064.99476220511,"d":"60,065"},{"v":57235.23742101247,"d":"57,235"},{"v":54609.61747261687,"d":"54,610"},{"v":52002.50784295492,"d":"52,003"},{"v":49410.1130226524,"d":"49,410"},{"v":46857.387243677964,"d":"46,857"},{"v":44305.8221459686,"d":"44,306"},{"v":41754.25704825924,"d":"41,754"},{"v":39202.69195054988,"d":"39,203"},{"v":36651.12685284052,"d":"36,651"},{"v":34099.56175513116,"d":"34,100"},{"v":31547.996657421798,"d":"31,548"},{"v":28996.431559712437,"d":"28,996"},{"v":26444.866462003076,"d":"26,445"},{"v":23893.301364293715,"d":"23,893"},{"v":21341.736266584354,"d":"21,342"},{"v":18790.171168874993,"d":"18,790"},{"v":16238.606071165634,"d":"16,239"},{"v":13687.04097345627,"d":"13,687"},{"v":11135.475875746895,"d":"11,135"}]
[{"$nulls":4},"Contrôle",{"$f":"IF(SUM(H207:AV207)=0,\"ok\",SUM(H207:AV207))","v":"ok"},null,{"$f":"+H200-H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Financial structure liability - proof",{"$nulls":5},{"$f":"IFERROR(H203/(H$203+H$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"$f":"IFERROR(I203/(I$203+I$204),\"-\")","v":{"v":0.5399999999999999,"d":"54.00%"}},{"v":0.5399999999999999,"d":"54.00%"},{"$f":"IFERROR(K203/(K$203+K$204),\"-\")","v":{"v":0.54,"d":"54.00%"}},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.5399999999999999,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"},{"v":0.54,"d":"54.00%"}]
[null,"Financial structure equity - proof",{"$nulls":5},{"$f":"IFERROR(H204/(H$203+H$204),\"-\")","v":{"v":0.46,"d":"46.00%"}},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.4600000000000001,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.45999999999999996,"d":"46.00%"},{"v":0.46,"d":"46.00%"},{"v":0.46,"d":"46.00%"}]
[]
["3.3","Cash flow statement",{"$nulls":6},{"$f":"$I$22","v":2018},{"$f":"I211+1","v":2019},{"$f":"J211+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Operations"]
[null,"Net income",{"$nulls":6},{"$f":"+I188","v":{"v":5139.142869440753,"d":"5,139"}},{"$f":"+J188","v":{"v":5111.11408577624,"d":"5,111"}},{"v":4974.985035573874,"d":"4,975"},{"v":4839.001557393773,"d":"4,839"},{"v":4722.261124559553,"d":"4,722"},{"v":4572.836935569307,"d":"4,573"},{"v":4423.412746579055,"d":"4,423"},{"v":4273.988557588806,"d":"4,274"},{"v":4124.564368598559,"d":"4,125"},{"v":3975.14017960831,"d":"3,975"},{"v":3825.7159906180586,"d":"3,826"},{"v":3676.29180162781,"d":"3,676"},{"v":3526.8676126375603,"d":"3,527"},{"v":3377.443423647314,"d":"3,377"},{"v":3228.019234657062,"d":"3,228"},{"v":3078.5950456668143,"d":"3,079"},{"v":2929.1708566765637,"d":"2,929"},{"v":2779.746667686313,"d":"2,780"},{"v":2630.3224786960677,"d":"2,630"},{"v":2480.8982897058177,"d":"2,481"},{"v":2331.4741007155676,"d":"2,331"},{"v":2203.602184266665,"d":"2,204"},{"v":2101.117465459302,"d":"2,101"},{"v":2002.8154066034099,"d":"2,003"},{"v":1905.13751501024,"d":"1,905"},{"v":1808.4812784465048,"d":"1,808"},{"v":1712.592069059226,"d":"1,713"},{"v":1616.7246642304176,"d":"1,617"},{"v":1520.8572594016096,"d":"1,521"},{"v":1424.9898545727983,"d":"1,425"},{"v":1329.1224497439894,"d":"1,329"},{"v":1233.2550449151781,"d":"1,233"},{"v":1137.3876400863687,"d":"1,137"},{"v":1041.5202352575584,"d":"1,042"},{"v":945.6528304287503,"d":"946"},{"v":849.7854255999389,"d":"850"},{"v":753.918020771129,"d":"754"},{"v":658.0506159423201,"d":"658"},{"v":562.1832111135102,"d":"562"},{"v":466.31580628470056,"d":"466"}]
[null,"Plus: Depreciation",{"$nulls":6},{"$f":"-I184","v":{"v":3746.358099130853,"d":"3,746"}},{"$f":"-J184","v":{"v":3907.988145535958,"d":"3,908"}},{"v":3921.863173077215,"d":"3,922"},{"v":3936.60281880029,"d":"3,937"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":3977.0091415520465,"d":"3,977"},{"v":2829.757341192648,"d":"2,830"},{"v":2625.6199483956057,"d":"2,626"},{"v":2607.109629661957,"d":"2,607"},{"v":2592.3948203025184,"d":"2,592"},{"v":2552.7257789744317,"d":"2,553"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"},{"v":2551.5650977093665,"d":"2,552"}]
[null,"Total - Operation",{"$nulls":6},{"$f":"SUM(I214:I215)","v":{"v":8885.500968571607,"d":"8,886"}},{"$f":"SUM(J214:J215)","v":{"v":9019.102231312198,"d":"9,019"}},{"v":8896.848208651088,"d":"8,897"},{"v":8775.604376194064,"d":"8,776"},{"v":8699.270266111598,"d":"8,699"},{"v":8549.846077121354,"d":"8,550"},{"v":8400.421888131103,"d":"8,400"},{"v":8250.997699140851,"d":"8,251"},{"v":8101.573510150605,"d":"8,102"},{"v":7952.1493211603565,"d":"7,952"},{"v":7802.725132170105,"d":"7,803"},{"v":7653.300943179856,"d":"7,653"},{"v":7503.876754189607,"d":"7,504"},{"v":7354.452565199361,"d":"7,354"},{"v":7205.0283762091085,"d":"7,205"},{"v":7055.604187218861,"d":"7,056"},{"v":6906.17999822861,"d":"6,906"},{"v":6756.755809238359,"d":"6,757"},{"v":6607.331620248115,"d":"6,607"},{"v":6457.907431257864,"d":"6,458"},{"v":6308.483242267614,"d":"6,308"},{"v":5033.359525459313,"d":"5,033"},{"v":4726.737413854908,"d":"4,727"},{"v":4609.925036265367,"d":"4,610"},{"v":4497.532335312759,"d":"4,498"},{"v":4361.2070574209365,"d":"4,361"},{"v":4264.157166768593,"d":"4,264"},{"v":4168.2897619397845,"d":"4,168"},{"v":4072.422357110976,"d":"4,072"},{"v":3976.554952282165,"d":"3,977"},{"v":3880.687547453356,"d":"3,881"},{"v":3784.8201426245446,"d":"3,785"},{"v":3688.952737795735,"d":"3,689"},{"v":3593.085332966925,"d":"3,593"},{"v":3497.217928138117,"d":"3,497"},{"v":3401.3505233093056,"d":"3,401"},{"v":3305.4831184804952,"d":"3,305"},{"v":3209.6157136516867,"d":"3,210"},{"v":3113.7483088228764,"d":"3,114"},{"v":3017.880903994067,"d":"3,018"}]
[]
[null,"Investing activities",{"$nulls":6},{"$f":"-I132","v":{"v":-3081.1712225497827,"d":"-3,081"}},{"$f":"-J132","v":{"v":-291.7741418441558,"d":"-292"}},{"v":-309.955960025974,"d":"-310"},{"v":-849.693459051948,"d":"-850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financing activities"]
[null,"Liability variation",{"$nulls":6},{"$f":"I203-H203","v":{"v":-359.20091335377947,"d":"-359"}},{"v":-1952.7555619935738,"d":"-1,953"},{"v":-1950.429895047666,"d":"-1,950"},{"v":-1666.9310542641033,"d":"-1,667"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.584936438114,"d":"-2,148"},{"v":-2147.5849364381065,"d":"-2,148"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.584936438114,"d":"-2,148"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.5849364381065,"d":"-2,148"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.5849364381065,"d":"-2,148"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.584936438114,"d":"-2,148"},{"v":-2147.584936438092,"d":"-2,148"},{"v":-2147.584936438114,"d":"-2,148"},{"v":-2147.5849364381065,"d":"-2,148"},{"v":-2147.5849364380992,"d":"-2,148"},{"v":-2147.5849364381065,"d":"-2,148"},{"v":-2147.584936438103,"d":"-2,148"},{"v":-1528.0689642440266,"d":"-1,528"},{"v":-1417.834772133625,"d":"-1,418"},{"v":-1407.8392000174535,"d":"-1,408"},{"v":-1399.8932029633615,"d":"-1,400"},{"v":-1378.4719206461923,"d":"-1,378"},{"v":-1377.8451527630568,"d":"-1,378"},{"v":-1377.8451527630532,"d":"-1,378"},{"v":-1377.8451527630568,"d":"-1,378"},{"v":-1377.8451527630532,"d":"-1,378"},{"v":-1377.8451527630568,"d":"-1,378"},{"v":-1377.8451527630532,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763055,"d":"-1,378"},{"v":-1377.845152763056,"d":"-1,378"},{"v":-1377.8451527630632,"d":"-1,378"}]
[null,"Distributable to shareholders",{"$nulls":6},{"$f":"I216+I218+I221","v":{"v":5445.128832668044,"d":"5,445"}},{"$f":"J216+J218+J221","v":{"v":6774.572527474467,"d":"6,775"}},{"$f":"K216+K218+K221","v":{"v":6636.462353577448,"d":"6,636"}},{"$f":"L216+L218+L221","v":{"v":6258.979862878013,"d":"6,259"}},{"v":6551.685329673499,"d":"6,552"},{"v":6402.26114068324,"d":"6,402"},{"v":6252.836951692996,"d":"6,253"},{"v":6103.412762702752,"d":"6,103"},{"v":5953.988573712491,"d":"5,954"},{"v":5804.564384722257,"d":"5,805"},{"v":5655.140195731999,"d":"5,655"},{"v":5505.716006741757,"d":"5,506"},{"v":5356.2918177515,"d":"5,356"},{"v":5206.867628761262,"d":"5,207"},{"v":5057.443439770995,"d":"5,057"},{"v":4908.019250780769,"d":"4,908"},{"v":4758.595061790496,"d":"4,759"},{"v":4609.170872800252,"d":"4,609"},{"v":4459.746683810015,"d":"4,460"},{"v":4310.322494819758,"d":"4,310"},{"v":4160.898305829511,"d":"4,161"},{"v":3505.2905612152863,"d":"3,505"},{"v":3308.9026417212826,"d":"3,309"},{"v":3202.085836247914,"d":"3,202"},{"v":3097.639132349397,"d":"3,098"},{"v":2982.735136774744,"d":"2,983"},{"v":2886.312014005536,"d":"2,886"},{"v":2790.4446091767313,"d":"2,790"},{"v":2694.577204347919,"d":"2,695"},{"v":2598.7097995191116,"d":"2,599"},{"v":2502.842394690299,"d":"2,503"},{"v":2406.9749898614914,"d":"2,407"},{"v":2311.10758503268,"d":"2,311"},{"v":2215.24018020387,"d":"2,215"},{"v":2119.372775375062,"d":"2,119"},{"v":2023.5053705462506,"d":"2,024"},{"v":1927.6379657174402,"d":"1,928"},{"v":1831.7705608886317,"d":"1,832"},{"v":1735.9031560598205,"d":"1,736"},{"v":1640.0357512310038,"d":"1,640"}]
[]
[null,"Distribution to shareholder (equity issue, dividends, equity reimbursement)",{"$nulls":6},{"$f":"-I222","v":{"v":-5445.128832668044,"d":"-5,445"}},{"$f":"-J222","v":{"v":-6774.572527474467,"d":"-6,775"}},{"$f":"-K222","v":{"v":-6636.462353577448,"d":"-6,636"}},{"$f":"-L222","v":{"v":-6258.979862878013,"d":"-6,259"}},{"$f":"-M222","v":{"v":-6551.685329673499,"d":"-6,552"}},{"v":-6402.26114068324,"d":"-6,402"},{"v":-6252.836951692996,"d":"-6,253"},{"v":-6103.412762702752,"d":"-6,103"},{"v":-5953.988573712491,"d":"-5,954"},{"v":-5804.564384722257,"d":"-5,805"},{"v":-5655.140195731999,"d":"-5,655"},{"v":-5505.716006741757,"d":"-5,506"},{"v":-5356.2918177515,"d":"-5,356"},{"v":-5206.867628761262,"d":"-5,207"},{"v":-5057.443439770995,"d":"-5,057"},{"v":-4908.019250780769,"d":"-4,908"},{"v":-4758.595061790496,"d":"-4,759"},{"v":-4609.170872800252,"d":"-4,609"},{"v":-4459.746683810015,"d":"-4,460"},{"v":-4310.322494819758,"d":"-4,310"},{"v":-4160.898305829511,"d":"-4,161"},{"v":-3505.2905612152863,"d":"-3,505"},{"v":-3308.9026417212826,"d":"-3,309"},{"v":-3202.085836247914,"d":"-3,202"},{"v":-3097.639132349397,"d":"-3,098"},{"v":-2982.735136774744,"d":"-2,983"},{"v":-2886.312014005536,"d":"-2,886"},{"v":-2790.4446091767313,"d":"-2,790"},{"v":-2694.577204347919,"d":"-2,695"},{"v":-2598.7097995191116,"d":"-2,599"},{"v":-2502.842394690299,"d":"-2,503"},{"v":-2406.9749898614914,"d":"-2,407"},{"v":-2311.10758503268,"d":"-2,311"},{"v":-2215.24018020387,"d":"-2,215"},{"v":-2119.372775375062,"d":"-2,119"},{"v":-2023.5053705462506,"d":"-2,024"},{"v":-1927.6379657174402,"d":"-1,928"},{"v":-1831.7705608886317,"d":"-1,832"},{"v":-1735.9031560598205,"d":"-1,736"},{"v":-1640.0357512310038,"d":"-1,640"}]
[{"$nulls":8},{"$f":"I221+I224","v":{"v":-5804.329746021824,"d":"-5,804"}},{"v":-8727.328089468041,"d":"-8,727"},{"v":-8586.892248625114,"d":"-8,587"},{"v":-7925.910917142116,"d":"-7,926"},{"v":-8699.270266111598,"d":"-8,699"},{"v":-8549.846077121354,"d":"-8,550"},{"v":-8400.421888131103,"d":"-8,400"},{"v":-8250.997699140851,"d":"-8,251"},{"v":-8101.573510150605,"d":"-8,102"},{"v":-7952.1493211603565,"d":"-7,952"},{"v":-7802.725132170105,"d":"-7,803"},{"v":-7653.300943179856,"d":"-7,653"},{"v":-7503.876754189607,"d":"-7,504"},{"v":-7354.452565199361,"d":"-7,354"},{"v":-7205.0283762091085,"d":"-7,205"},{"v":-7055.604187218861,"d":"-7,056"},{"v":-6906.17999822861,"d":"-6,906"},{"v":-6756.755809238359,"d":"-6,757"},{"v":-6607.331620248115,"d":"-6,607"},{"v":-6457.907431257864,"d":"-6,458"},{"v":-6308.483242267614,"d":"-6,308"},{"v":-5033.359525459313,"d":"-5,033"},{"v":-4726.737413854908,"d":"-4,727"},{"v":-4609.925036265367,"d":"-4,610"},{"v":-4497.532335312759,"d":"-4,498"},{"v":-4361.2070574209365,"d":"-4,361"},{"v":-4264.157166768593,"d":"-4,264"},{"v":-4168.2897619397845,"d":"-4,168"},{"v":-4072.422357110976,"d":"-4,072"},{"v":-3976.554952282165,"d":"-3,977"},{"v":-3880.687547453356,"d":"-3,881"},{"v":-3784.8201426245446,"d":"-3,785"},{"v":-3688.952737795735,"d":"-3,689"},{"v":-3593.085332966925,"d":"-3,593"},{"v":-3497.217928138117,"d":"-3,497"},{"v":-3401.3505233093056,"d":"-3,401"},{"v":-3305.4831184804952,"d":"-3,305"},{"v":-3209.6157136516867,"d":"-3,210"},{"v":-3113.7483088228764,"d":"-3,114"},{"v":-3017.880903994067,"d":"-3,018"}]
[]
[null,"Variation d'encaisse",{"$nulls":6},{"$f":"I216+I218+I225","v":0},{"$f":"J216+J218+J225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["3.4","IRR, NPV and Break point (impact on rates)",{"$nulls":5},{"$f":"I229-1","v":2017},{"$f":"$I$22","v":2018},{"$f":"I229+1","v":2019},{"$f":"J229+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057]
[]
[null,"Investment",{"$nulls":6},{"$f":"I218","v":{"v":-3081.1712225497827,"d":"-3,081"}},{"$f":"J218","v":{"v":-291.7741418441558,"d":"-292"}},{"v":-309.955960025974,"d":"-310"},{"v":-849.693459051948,"d":"-850"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income",{"$nulls":6},{"$f":"I27","v":{"v":5372.221629251842,"d":"5,372"}},{"v":6514.195978927285,"d":"6,514"},{"v":7014.373288841786,"d":"7,014"},{"v":7224.528182433056,"d":"7,225"},{"v":7511.777791537405,"d":"7,512"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"},{"v":9260.725580864177,"d":"9,261"}]
[null,"OPEX, tax on utilities and royalties",{"$nulls":6},{"$f":"I182","v":{"v":-2371.8240501567598,"d":"-2,372"}},{"v":-2365.750721636816,"d":"-2,366"},{"v":-2314.6218322152895,"d":"-2,315"},{"v":-2261.3437413033716,"d":"-2,261"},{"v":-2215.911062974961,"d":"-2,216"},{"v":-2167.0716782822865,"d":"-2,167"},{"v":-2107.4165411590056,"d":"-2,107"},{"v":-2047.7614040357253,"d":"-2,048"},{"v":-1988.1062669124444,"d":"-1,988"},{"v":-1928.4511297891638,"d":"-1,928"},{"v":-1868.7959926658832,"d":"-1,869"},{"v":-1809.1408555426026,"d":"-1,809"},{"v":-1749.485718419322,"d":"-1,749"},{"v":-1689.8305812960414,"d":"-1,690"},{"v":-1630.1754441727605,"d":"-1,630"},{"v":-1570.52030704948,"d":"-1,571"},{"v":-1510.8651699261993,"d":"-1,511"},{"v":-1451.2100328029187,"d":"-1,451"},{"v":-1391.554895679638,"d":"-1,392"},{"v":-1331.8997585563573,"d":"-1,332"},{"v":-1272.2446214330766,"d":"-1,272"},{"v":-1229.798261315187,"d":"-1,230"},{"v":-1190.4139620892527,"d":"-1,190"},{"v":-1151.3073176443233,"d":"-1,151"},{"v":-1112.4213953397857,"d":"-1,112"},{"v":-1074.130508655169,"d":"-1,074"},{"v":-1035.8570321895286,"d":"-1,036"},{"v":-997.5835557238881,"d":"-998"},{"v":-959.3100792582476,"d":"-959"},{"v":-921.036602792607,"d":"-921"},{"v":-882.7631263269666,"d":"-883"},{"v":-844.489649861326,"d":"-844"},{"v":-806.2161733956855,"d":"-806"},{"v":-767.942696930045,"d":"-768"},{"v":-729.6692204644045,"d":"-730"},{"v":-691.3957439987639,"d":"-691"},{"v":-653.1222675331235,"d":"-653"},{"v":-614.8487910674829,"d":"-615"},{"v":-576.5753146018424,"d":"-577"},{"v":-538.3018381362019,"d":"-538"}]
[null,"Tax (without liability)",{"$nulls":6},{"$f":"-I172","v":{"v":311.83379793023784,"d":"312"}},{"v":1079.6783261660619,"d":"1,080"},{"v":826.8600216126976,"d":"827"},{"v":635.386920896719,"d":"635"},{"v":437.0247442556288,"d":"437"},{"v":-151.41975299538836,"d":"-151"},{"v":-272.87337368949954,"d":"-273"},{"v":-388.0026110551335,"d":"-388"},{"v":-497.1869280919994,"d":"-497"},{"v":-600.783020019823,"d":"-601"},{"v":-699.1261803451465,"d":"-699"},{"v":-792.5315849641206,"d":"-793"},{"v":-881.2954992191262,"d":"-881"},{"v":-965.696412532001,"d":"-966"},{"v":-1045.9961049592735,"d":"-1,046"},{"v":-1122.4406497540788,"d":"-1,122"},{"v":-1195.2613557743657,"d":"-1,195"},{"v":-1264.6756533466055,"d":"-1,265"},{"v":-1330.88792697768,"d":"-1,331"},{"v":-1394.0902981040601,"d":"-1,394"},{"v":-1454.4633608760273,"d":"-1,454"},{"v":-1507.5477127803956,"d":"-1,508"},{"v":-1557.308393442869,"d":"-1,557"},{"v":-1604.6444067190102,"d":"-1,605"},{"v":-1649.7120661841589,"d":"-1,650"},{"v":-1692.543220285635,"d":"-1,693"},{"v":-1733.417836703207,"d":"-1,733"},{"v":-1772.457710045881,"d":"-1,772"},{"v":-1809.7729248981495,"d":"-1,810"},{"v":-1845.4669607694373,"d":"-1,845"},{"v":-1879.6370883986037,"d":"-1,880"},{"v":-1912.374742280175,"d":"-1,912"},{"v":-1943.7658708390084,"d":"-1,944"},{"v":-1973.8912655944664,"d":"-1,974"},{"v":-2002.8268705747525,"d":"-2,003"},{"v":-2030.6440731663772,"d":"-2,031"},{"v":-2057.409977512659,"d":"-2,057"},{"v":-2083.1876615083206,"d":"-2,083"},{"v":-2108.0364183743973,"d":"-2,108"},{"v":-2132.0119837386646,"d":"-2,132"}]
[null,"Cash flow",{"$nulls":3},{"$f":"IFERROR(IRR(H235:AV235),\"-\")","v":{"v":0.031131136783728364,"d":"3.11%"}},null,{"$f":"H237","v":{"v":-138654.36762166233,"d":"-138,654"}},{"$f":"SUM(I231:I234)","v":{"v":231.0601544755378,"d":"231"}},{"$f":"SUM(J231:J234)","v":{"v":4936.349441612376,"d":"4,936"}},{"v":5216.6555182132215,"d":"5,217"},{"v":4748.8779029744555,"d":"4,749"},{"v":5732.891472818073,"d":"5,733"},{"v":6942.234149586502,"d":"6,942"},{"v":6880.435666015672,"d":"6,880"},{"v":6824.9615657733175,"d":"6,825"},{"v":6775.432385859734,"d":"6,775"},{"v":6731.491431055189,"d":"6,731"},{"v":6692.803407853147,"d":"6,693"},{"v":6659.053140357453,"d":"6,659"},{"v":6629.944363225728,"d":"6,630"},{"v":6605.198587036134,"d":"6,605"},{"v":6584.554031732143,"d":"6,585"},{"v":6567.764624060618,"d":"6,568"},{"v":6554.599055163611,"d":"6,555"},{"v":6544.8398947146525,"d":"6,545"},{"v":6538.2827582068585,"d":"6,538"},{"v":6534.735524203759,"d":"6,535"},{"v":6534.017598555072,"d":"6,534"},{"v":6523.379606768594,"d":"6,523"},{"v":6513.003225332055,"d":"6,513"},{"v":6504.773856500843,"d":"6,505"},{"v":6498.592119340232,"d":"6,499"},{"v":6494.051851923372,"d":"6,494"},{"v":6491.45071197144,"d":"6,491"},{"v":6490.684315094408,"d":"6,491"},{"v":6491.642576707779,"d":"6,492"},{"v":6494.222017302132,"d":"6,494"},{"v":6498.325366138606,"d":"6,498"},{"v":6503.861188722676,"d":"6,504"},{"v":6510.743536629483,"d":"6,511"},{"v":6518.891618339665,"d":"6,519"},{"v":6528.22948982502,"d":"6,528"},{"v":6538.685763699035,"d":"6,539"},{"v":6550.193335818394,"d":"6,550"},{"v":6562.6891282883735,"d":"6,563"},{"v":6576.113847887938,"d":"6,576"},{"v":6590.41175898931,"d":"6,590"}]
[]
[null,"IRR 40 years - Projet",{"$nulls":3},{"$f":"IFERROR(IRR(H237:AV237),\"-\")","v":{"v":0.031131136783728364,"d":"3.11%"}},null,{"$f":"-H200","v":{"v":-138654.36762166233,"d":"-138,654"}},{"$f":"I183-I181-I172+I218","v":{"v":231.06015447553773,"d":"231"}},{"v":4936.349441612376,"d":"4,936"},{"v":5216.6555182132215,"d":"5,217"},{"$f":"L183-L181-L172+L218","v":{"v":4748.8779029744555,"d":"4,749"}},{"$f":"M183-M181-M172+M218","v":{"v":5732.891472818073,"d":"5,733"}},{"$f":"N183-N181-N172+N218","v":{"v":6942.234149586503,"d":"6,942"}},{"v":6880.435666015672,"d":"6,880"},{"v":6824.9615657733175,"d":"6,825"},{"v":6775.432385859734,"d":"6,775"},{"v":6731.491431055189,"d":"6,731"},{"v":6692.803407853146,"d":"6,693"},{"v":6659.053140357453,"d":"6,659"},{"v":6629.944363225728,"d":"6,630"},{"v":6605.198587036135,"d":"6,605"},{"v":6584.554031732143,"d":"6,585"},{"v":6567.764624060619,"d":"6,568"},{"v":6554.599055163611,"d":"6,555"},{"v":6544.8398947146525,"d":"6,545"},{"v":6538.282758206859,"d":"6,538"},{"v":6534.735524203759,"d":"6,535"},{"v":6534.017598555072,"d":"6,534"},{"v":6523.379606768594,"d":"6,523"},{"v":6513.003225332055,"d":"6,513"},{"v":6504.773856500843,"d":"6,505"},{"v":6498.592119340232,"d":"6,499"},{"v":6494.051851923372,"d":"6,494"},{"v":6491.45071197144,"d":"6,491"},{"v":6490.684315094408,"d":"6,491"},{"v":6491.642576707781,"d":"6,492"},{"v":6494.222017302132,"d":"6,494"},{"v":6498.325366138606,"d":"6,498"},{"v":6503.861188722676,"d":"6,504"},{"v":6510.743536629483,"d":"6,511"},{"v":6518.891618339665,"d":"6,519"},{"v":6528.22948982502,"d":"6,528"},{"v":6538.685763699035,"d":"6,539"},{"v":6550.193335818392,"d":"6,550"},{"v":6562.6891282883735,"d":"6,563"},{"v":6576.113847887938,"d":"6,576"},{"v":6590.41175898931,"d":"6,590"}]
[{"$nulls":4},"Coût du capital"]
[null,"NPV 40 years - Projet ( au coût du capital)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},{"$f":"NPV(E239,H237:AV237)","v":{"v":-38103.75562446021,"d":"(38,103.76 $)"}}]
[]
[null,"Break point (impact on rates)",{"$nulls":10},"5 ans",{"$nulls":4},"10 ans",{"$nulls":4},"15 ans",{"$nulls":4},"20 ans",{"$nulls":4},"25 ans",{"$nulls":4},"30 ans",{"$nulls":4},"35 ans",{"$nulls":4},"40 ans"]
[]
[null,"Impact on rates",{"$nulls":6},{"$f":"I94-I27","v":{"v":9707.07574743675,"d":"9,707"}},{"v":7257.561124774123,"d":"7,258"},{"v":6626.81743496583,"d":"6,627"},{"v":6307.402514845395,"d":"6,307"},{"v":5971.914736599249,"d":"5,972"},{"v":4052.574639259443,"d":"4,053"},{"v":3872.1417380061703,"d":"3,872"},{"v":3683.05714957304,"d":"3,683"},{"v":3485.8399751908437,"d":"3,486"},{"v":3280.978170016524,"d":"3,281"},{"v":3068.930411897605,"d":"3,069"},{"v":2850.1278580107664,"d":"2,850"},{"v":2624.975796102086,"d":"2,625"},{"v":2393.8551966528703,"d":"2,394"},{"v":2157.1241719155496,"d":"2,157"},{"v":1915.1193474074153,"d":"1,915"},{"v":1668.1571511147122,"d":"1,668"},{"v":1416.5350253445158,"d":"1,417"},{"v":1160.5325658654801,"d":"1,161"},{"v":900.4125927001278,"d":"900"},{"v":636.4221566696415,"d":"636"},{"v":-1145.2071967387628,"d":"-1,145"},{"v":-1592.0053562039948,"d":"-1,592"},{"v":-1780.387726869778,"d":"-1,780"},{"v":-1965.272189855771,"d":"-1,965"},{"v":-2184.727590184797,"d":"-2,185"},{"v":-2352.7965182391727,"d":"-2,353"},{"v":-2521.7488896480154,"d":"-2,522"},{"v":-2693.06057499722,"d":"-2,693"},{"v":-2866.590015450369,"d":"-2,867"},{"v":-3042.2041457012183,"d":"-3,042"},{"v":-3219.7778843619135,"d":"-3,220"},{"v":-3399.193654927858,"d":"-3,399"},{"v":-3580.34093548474,"d":"-3,580"},{"v":-3763.1158354331,"d":"-3,763"},{"v":-3947.420697609454,"d":"-3,947"},{"v":-4133.163724280119,"d":"-4,133"},{"v":-4320.258625575437,"d":"-4,320"},{"v":-4508.624289017929,"d":"-4,509"},{"v":-4698.184468878765,"d":"-4,698"}]
[null,"Impact on rates (present value)",null,null,{"$f":"$F$81","v":{"v":0.0528000003831662,"d":"5.28%"}},null,null,"Ne pas effacer",{"$f":"I243/(1+$E$244)^I176","v":{"v":9220.246717233913,"d":"9,220"}},{"v":6547.853429618417,"d":"6,548"},{"v":5678.941264127575,"d":"5,679"},{"v":5134.132128878947,"d":"5,134"},{"v":4617.258785910745,"d":"4,617"},{"v":2976.1564936450545,"d":"2,976"},{"v":2701.03437356024,"d":"2,701"},{"v":2440.2900345138405,"d":"2,440"},{"v":2193.7875030083896,"d":"2,194"},{"v":1961.3024757281426,"d":"1,961"},{"v":1742.5385719299852,"d":"1,743"},{"v":1537.141422407399,"d":"1,537"},{"v":1344.7108520869149,"d":"1,345"},{"v":1164.811384302055,"d":"1,165"},{"v":996.981268968132,"d":"997"},{"v":840.7402139056327,"d":"841"},{"v":695.5959781209168,"d":"696"},{"v":561.0499676745675,"d":"561"},{"v":436.6019586036881,"d":"437"},{"v":321.75405699526954,"d":"322"},{"v":216.01399353752586,"d":"216"},{"v":-369.2111322405052,"d":"-369"},{"v":-487.51655358466326,"d":"-488"},{"v":-517.8614196227835,"d":"-518"},{"v":-542.9699539075704,"d":"-543"},{"v":-573.3297873689154,"d":"-573"},{"v":-586.4698702634944,"d":"-586"},{"v":-597.0590674463838,"d":"-597"},{"v":-605.6416105721128,"d":"-606"},{"v":-612.3352923663214,"d":"-612"},{"v":-617.2572285607353,"d":"-617"},{"v":-620.5229769267562,"d":"-621"},{"v":-622.2458162973386,"d":"-622"},{"v":-622.5361642539934,"d":"-623"},{"v":-621.50111469478,"d":"-622"},{"v":-619.2440787511949,"d":"-619"},{"v":-615.8645145184274,"d":"-616"},{"v":-611.4577328328203,"d":"-611"},{"v":-606.1147678975764,"d":"-606"},{"v":-599.9223029452436,"d":"-600"}]
[null,"Cumulative impact on rates (present value)",{"$nulls":5},-1,{"$f":"+I244","v":{"v":9220.246717233913,"d":"9,220"}},{"$f":"I245+J244","v":{"v":15768.10014685233,"d":"15,768"}},{"$f":"J245+K244","v":{"v":21447.041410979906,"d":"21,447"}},{"v":26581.173539858853,"d":"26,581"},{"v":31198.432325769598,"d":"31,198"},{"v":34174.588819414654,"d":"34,175"},{"v":36875.62319297489,"d":"36,876"},{"v":39315.91322748873,"d":"39,316"},{"v":41509.70073049712,"d":"41,510"},{"v":43471.003206225265,"d":"43,471"},{"v":45213.54177815525,"d":"45,214"},{"v":46750.68320056265,"d":"46,751"},{"v":48095.394052649564,"d":"48,095"},{"v":49260.20543695162,"d":"49,260"},{"v":50257.186705919754,"d":"50,257"},{"v":51097.92691982539,"d":"51,098"},{"v":51793.522897946306,"d":"51,794"},{"v":52354.572865620874,"d":"52,355"},{"v":52791.17482422456,"d":"52,791"},{"v":53112.92888121983,"d":"53,113"},{"v":53328.942874757355,"d":"53,329"},{"v":52959.73174251685,"d":"52,960"},{"v":52472.21518893219,"d":"52,472"},{"v":51954.353769309404,"d":"51,954"},{"v":51411.38381540183,"d":"51,411"},{"v":50838.054028032915,"d":"50,838"},{"v":50251.58415776942,"d":"50,252"},{"v":49654.52509032304,"d":"49,655"},{"v":49048.883479750926,"d":"49,049"},{"v":48436.54818738461,"d":"48,437"},{"v":47819.29095882387,"d":"47,819"},{"v":47198.767981897116,"d":"47,199"},{"v":46576.522165599774,"d":"46,577"},{"v":45953.98600134578,"d":"45,954"},{"v":45332.484886651,"d":"45,332"},{"v":44713.240807899805,"d":"44,713"},{"v":44097.37629338138,"d":"44,097"},{"v":43485.918560548555,"d":"43,486"},{"v":42879.80379265098,"d":"42,880"},{"v":42279.88148970574,"d":"42,280"}]
[null,"Break point",{"$nulls":3},{"$f":"IF(AND(MAX(I246:AV246)=0,I245<=0),1,MAX(I246:AV246))","v":{"v":0,"d":"0.00 ans"}},null,"-",{"$f":"IF(AND(H246=\"-\",OR(AND(H245>0,I245<=0),AND(H245>=0,I245<0))),I$176-1+H245/-I244,IF(H246=\"-\",\"-\",\"\"))","v":"-"},{"$f":"IF(AND(I246=\"-\",OR(AND(I245>0,J245<=0),AND(I245>=0,J245<0))),J$176-1+I245/-J244,IF(I246=\"-\",\"-\",\"\"))","v":"-"},"-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-","-"]