{"text_format":"2","workbook":"xls","n_sheets":3,"sheets":["Feuil1","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Feuil1","index":0,"n_rows":43,"n_cols":11,"rows_kept":43,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[{"$nulls":8},"Coût d'acquisition :",615000]
[{"$nulls":8},"Frais de notaire :",12000]
[null,null,null,"Calcul du coût du préfinancement",{"$nulls":4},"Frais de garantie :",4800]
[{"$nulls":8},"Autres frais :",0]
[{"$nulls":8},"Apport personnel en cash :",150000]
["Atipa",{"$nulls":7},"soit un montant total des prêts de :",481800]
["06 20 80 23 43",{"$nulls":7},"Taux moyen des prêts :",0.036]
["7j/7"]
[null,null,"Notaire","Fondations","Gros-œuvre","Hors d'eau","Hors d'eau","Cloisons","Achèvement","Livraison"]
[null,"Frais de notaire :",12000,12000,12000,12000,12000,12000,12000,12000]
[null,"Grais de garantie :",4800,4800,4800,4800,4800,4800,4800,4800]
[null,"Autres frais :",0,0,0,0,0,0,0,0,"Quotité totale"]
[null,"Quotité du coût d'acquisition :",0.3,0.15,0.15,0.1,0.05,0.1,0.1,0.05,1]
[null,"soit un montant de :",184500,276750,369000,430500,461250,522750,584250,615000]
[null,"Apport personnel en cash :",150000,150000,150000,150000,150000,150000,150000,150000]
[null,"soit un montant total débloqué de :",51300,143550,235800,297300,328050,389550,451050,481800,"Date max"]
["Date appel de fond",null,"2010-12-01","2011-03-01","2011-07-01","2011-12-01","2012-03-01","2012-07-01","2012-11-01","2012-12-01","2012-12-01"]
[null,"2010-12-01",153.9,"","","","","","",""]
[null,"2011-01-01",153.9,"","","","","","",""]
[null,"2011-02-01",153.9,"","","","","","",""]
[null,"2011-03-01","",430.6499999999999,"","","","","",""]
[null,"2011-04-01","",430.6499999999999,"","","","","",""]
[null,"2011-05-01","",430.6499999999999,"","","","","",""]
[null,"2011-06-01","",430.6499999999999,"","","","","",""]
[null,"2011-07-01","","",707.4,"","","","",""]
["Période du","2011-08-01","","",707.4,"","","","",""]
["préfinancement","2011-09-01","","",707.4,"","","","",""]
[null,"2011-10-01","","",707.4,"","","","",""]
[null,"2011-11-01","","",707.4,"","","","",""]
[null,"2011-12-01","","","",891.9,"","","",""]
[null,"2012-01-01","","","",891.9,"","","",""]
[null,"2012-02-01","","","",891.9,"","","",""]
[null,"2012-03-01","","","","",984.15,"","",""]
[null,"2012-04-01","","","","",984.15,"","",""]
[null,"2012-05-01","","","","",984.15,"","",""]
[null,"2012-06-01","","","","",984.15,"","",""]
[null,"2012-07-01","","","","","",1168.6499999999999,"",""]
[null,"2012-08-01","","","","","",1168.6499999999999,"",""]
[null,"2012-09-01","","","","","",1168.6499999999999,"",""]
[null,"2012-10-01"]
[null,"2012-11-01","","","","","","",1353.1499999999999,""]
[null,"2012-12-01","","","","","","","",1445.3999999999999]
[{"$nulls":5},"Coût total du pré-financement :",18638.1]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}