finances-agneaux-2013 (XLSX) - Fichier XLS

Fichier partagé
finances-agneaux-2013 (XLSX)

Aperçu texte

  04/05/13 05/05/13 06/05/13 07/05/13 08/05/13 09/05/13 10/05/13 11/05/13 12/05/13 13/05/13 14/05/13 15/05/13 16/05/13 17/05/13 18/05/13 19/05/13 20/05/13 21/05/13 22/05/13 23/05/13 24/05/13 25/05/13 26/05/13 27/05/13 28/05/13 29/05/13 30/05/13 31/05/13 01/06/13 02/06/13 03/06/13 04/06/13 05/06/13 06/06/13 07/06/13 08/06/13 09/06/13 10/06/13 11/06/13 12/06/13 13/06/13 14/06/13 15/06/13 16/06/13 17/06/13 18/06/13 19/06/13 20/06/13 21/06/13 22/06/13 23/06/13 24/06/13 25/06/13 26/06/13 27/06/13 28/06/13 29/06/13 30/06/13 01/07/13 02/07/13 03/07/13 04/07/13 05/07/13 06/07/13 07/07/13 08/07/13 09/07/13 10/07/13 11/07/13 12/07/13 13/07/13 14/07/13 15/07/13 16/07/13 17/07/13 18/07/13 19/07/13 20/07/13 21/07/13 22/07/13 23/07/13 24/07/13 25/07/13 26/07/13 27/07/13 28/07/13 29/07/13 30/07/13 31/07/13 01/08/13 02/08/13 03/08/13 04/08/13 05/08/13 06/08/13 07/08/13 08/08/13 09/08/13 10/08/13 11/08/13 12/08/13 13/08/13 14/08/13 15/08/13 16/08/13 17/08/13 18/08/13 19/08/13 20/08/13 21/08/13 22/08/13 23/08/13 24/08/13 25/08/13 26/08/13 27/08/13 28/08/13 29/08/13 30/08/13 31/08/13 01/09/13 02/09/13 03/09/13 04/09/13 05/09/13 06/09/13 07/09/13 08/09/13 09/09/13 10/09/13 11/09/13 12/09/13 13/09/13 14/09/13 15/09/13 16/09/13 17/09/13 18/09/13 19/09/13 20/09/13 21/09/13 22/09/13 23/09/13 24/09/13 25/09/13 26/09/13 27/09/13 28/09/13 29/09/13 30/09/13 01/10/13 02/10/13 03/10/13 04/10/13 05/10/13 06/10/13 07/10/13 08/10/13 09/10/13 10/10/13 11/10/13 12/10/13 13/10/13 14/10/13 15/10/13 16/10/13 17/10/13 18/10/13 19/10/13 20/10/13 21/10/13 22/10/13 23/10/13 24/10/13 25/10/13 26/10/13 27/10/13 28/10/13 29/10/13 30/10/13 31/10/13 01/11/13 02/11/13 03/11/13 04/11/13 05/11/13 06/11/13 07/11/13 08/11/13 09/11/13 10/11/13 11/11/13 12/11/13 13/11/13 14/11/13 15/11/13 16/11/13 17/11/13 18/11/13 19/11/13 20/11/13 21/11/13 22/11/13 23/11/13 24/11/13 25/11/13 26/11/13 11/27/2013 28/11/13 29/11/13 11/30/2013 12/1/2013 12/2/2013 12/3/2013 12/4/2013 12/5/2013 12/6/2013 12/7/2013 8-Dec 12/9/2013 12/10/2013 12/11/2013 12/12/2013 12/13/2013 12/14/2013 12/15/2013 12/16/2013 12/17/2013 12/18/2013 12/19/2013 12/20/2013 12/21/2013 12/22/2013 12/23/2013 12/24/2013 12/25/2013 12/26/2013 12/27/2013 12/28/2013 12/29/2013 12/30/2013 12/31/2013                                                                                                                                      
                                                                                                                                                                                                                                                                                                                                                                                          
chesnutree : 42.1%                                                                                                                                                                                                                                                   E                                                                                                                                     
salaire = "3 289 000"                                                                                                                                                                                                  "69 000" "69 000"      "206 000" "148 000" "110 000" "111 000" "111 000" "111 000" "111 000" "111 000" "122 000" "122 000" "122 000" "122 000" "122 000" "122 000"    "122 000" "122 000" "122 000" "122 000" "122 000"  "122 000" "122 000"  "122 000"  "122 000" "122 000" "60 000"    "60 000"       "60 000" X                                                                                                                                     
recettes = "1 385 560"                                                                                                                                                                                                 "284 250"          "113 700"  "51 510"   450    "97 050" "560 000"        "3 750" "1 950"    "24 900"    "24 000" "112 000" "112 000"           C                                                                                                                                     
solde = "-1 903 440"                                                                                                                                                                                                                    Bruxelles : "-928 290"                   Nancy : "-1 001 400"          E                                                                                                                                     
                                                                                                                                                                                                                      47%                    22%          L                                                                                                                                     
choucharno : 68.5%                                                                                                                                                                                                                                                   L                                                                                                                                     
salaire = "6 689 000"  "35 000" "35 000" "35 000" "35 000" "35 000" "35 000" "35 000" "35 000" "35 000" "35 000" "35 000"     "35 000" "35 000" "35 000" "35 000" "35 000" "28 000"  "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000"    "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000"    "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "21 000" "21 000" "21 000" "21 000" "54 000" "54 000" "54 000" "54 000"    "54 000" "54 000" "54 000" "34 000" "34 000" "34 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"    "18 000" "18 000" "18 000"  "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"  "18 000" "18 000" "18 000" "18 000"    "69 000" "69 000" "69 000" "69 000" "69 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000"   "44 000" "44 000" "44 000" "44 000" "44 000" "35 000" "32 000"  "36 000"  "45 000" "45 000" "49 000" "48 000" "37 000" "37 000" "37 000" "37 000"  "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000"      "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000"   "37 000" "37 000"  "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000"  "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" 0 "37 000" "37 000" "37 000"     "37 000" "37 000" "37 000" "37 000" "37 000" "37 000"  "37 000"  "37 000" "37 000" "37 000" "37 000" "37 000" "37 000" "37 000"   "37 000"   "37 000" "37 000" "37 000" E MERCI A TOUS POUR VOTRE CONTRIBUTION !                                                                                                                                    
recettes = "4 582 150"   "3 150" "32 850" "13 050" "13 050"  "28 800" "52 950" "21 000" "171 450"        "4 950" "11 250" "1 800" "3 000" "20 250" "73 800" "12 900" "24 600" "1 800" "13 650" "147 000"     750 "7 350" "7 050" "4 350" "1 350" "18 000" "16 950" "13 050" "3 000" "28 050" "4 650" "3 750" "30 150" "179 550"     "2 250" "1 650" "1 500" "1 650" "1 800" "3 900" "20 550" "12 000" "4 050" "26 850" "36 900" "37 200" "2 250" "16 800" "3 000" "148 500"    "7 350" "3 750" "6 600" "8 700" "7 350" "12 150" "7 950" "47 700" "8 400" "27 000" "3 750"  "29 400" "10 350" "157 800"    "7 050" "2 100" "1 050" "1 500"  "12 750" "15 150" "57 600" "35 400" "16 800" "48 300" "8 550" "2 100" "23 250" "147 000"     "4 350" "1 200" "9 000" "6 150" "17 700" "4 800" "7 350" "29 100" "4 350" "1 650" "10 500" "26 550" "40 650" "154 800"    "1 950" 600 "2 550" "1 200" "8 100" "40 950" "67 650" "31 500" "1 800" "1 350" "10 050"  "4 350" "25 950" "147 000"    "1 800" "7 950" "7 650" "6 750" "13 200" "13 650" "19 650" "25 500" "16 800" "42 000" "44 550" "12 000" "22 350" "11 250" "147 000"      "1 050"  "6 750" 600 "13 950" "6 450" "7 050" "3 150" "32 100" "18 300" "38 850" "9 300" "14 250" "31 650" "142 200"    "2 700" "5 700" "9 000" 900 "2 550" "33 750" "47 850" "4 800" "44 850" "10 500" "1 500" "3 000" "2 400" "19 950" "148 650"   300 "1 800" "3 900" "2 850" "2 850"  "42 900" "20 400" "21 750" "1 200" "10 200" "7 950" "25 350" "100 000" "6 600" "138 000"     9600 6600 300 6600 19050 "28 050" "4 500" "74 250" "51 750" "22 200" "14 250" "26 400" "19 500" "3 450" "138 000"   "2 550"  "16 650"   "10 500"  "15 900" N                                                                                                                                     
solde = "-2 106 850"           Saint-Etienne                  Saint-Etienne : "-63 000"                 Saint-Etienne : "-57 000"                   Saint-Etienne : "-204 150"                 Saint-Etienne : "-87 750"                 Saint-Etienne : "144 600"                 Saint-Etienne : "-466 850"                 Saint-Etienne : "-239 000"                 Saint-Etienne : "-236 900"                   Grenoble : "-229 350"                 Grenoble : "-216 900"                 Tours "-205 950"                  GRENOBLE "-93 500"          T FELICITATIONS A DRUUNA POUR TOUT CE TRAVAIL                                                                                                                                    
                               83.3%                  84.8%                    61.1%                  79.4%                  161.8%                  40.5%                  59.1%                  62.3%                    58.7%                  60.9%                  65%                   82%          E SUR CETTE FICHE EXCEL                                                                                                                                    
druuna : 124.4%                                                                                                                                                                                                                                            218000 144000 144000 144000 144000 237000 237000                                                                                                                                      
salaire = "29 044 350" "133 000" "133 000" "133 000" "133 000" "133 000" "133 000"   "133 000" "41 000" "41 000" "41 000" "59 000" "64 000" "113 000" "113 000" "113 000" "113 000" "109 000" "109 000" "82 000" "82 000" "57 000" "57 000"     "57 000" "77 000" "77 000" "77 000" "245 000" "245 000" "245 000" "245 000" "245 000" "121 000" "121 000" "98 000" "98 000" "84 000" "84 000" "84 000"   "84 000" "84 000" "84 000" "84 000" "84 000" "235 000" "235 000" "235 000" "235 000" "81 000" "81 000" "81 000" "81 000" "67 450" "124 000" "140 550"   "128 500" "94 250"   "77 900" "132 950" "141 350" "141 300" "131 550" "107 700" "76 900" "70 650" "62 700" "54 400" "88 950" "104 350"   "131 700" "85 300" "95 400" "93 800" "100 100" "143 950" "167 750" "138 000" "121 000" "109 000" "47 000" "47 000" "121 000" "102 000" "56 000" "56 000"   "56 000" "56 000" "144 000" "144 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000" "103 000"            "103 000" "140 000" "142 000" "142 000" "144 000" "144 000" "144 000" "144 000" "144 000" "196 000" "199 000" "148 000" "148 000" "156 000" "156 000" "156 000"   "156 000" "156 000" "156 000" "97 000" "86 000" "80 000" "162 000" "162 000" "153 000" "159 000" "159 000" "159 000" "159 000" "159 000" "159 000" "159 000"   "159 000" "121 000" "111 000" "102 000" "93 000" "93 000" "113 000" "243 000" "243 000" "243 000" "116 000" "116 000" "226 000" "226 000" "226 000" "226 000"   "226 000" "226 000" "226 000" "140 000" "140 000" "140 000" "140 000" "338 000" "170 000" "170 000" "170 000" "114 000" "114 000" "114 000" "300 000" "300 000"   "300 000" "300 000" "101 000" "150 000" "130 000" "130 000" "130 000" "130 000" "130 000" "184 000" "184 000" "184 000" "204 000" "204 000" "335 000" "335 000"   "335 000" "213 000" "291 000" "291 000" "303 000" "303 000" "303 000" "303 000" "262 600" "137 800" "160 450" "162 000" "162 000" "115 000" "218 000" "218 000"     "69 150" "141 600"  "7 200" "497 100" A FAISONS DE NOTRE MIEUX POUR L'ANNEE SUIVANTE                                                                                                                                    
recettes = "36 137 650" "120 450" "289 350" "357 900"  "486 000"        "203 850" "25 800" "142 800" "206 550" "93 900" "258 600" "17 550" "9 450" "8 550" "96 600" "512 550"           "25 200" "169 050" "324 150" "445 200" "48 750"  "98 850" "32 850"  "572 850" "250 000"      "139 950"  "87 150" "36 750" "109 650" "288 300" "6 900" "38 400" "73 200" "295 000" "555 100" "690 300"        "404 100" "241 800" "307 650" "322 950"  "31 800" "23 850" "7 050" "172 800"  "1 046 100" "250 000"       "287 850" "418 950" "170 250" "658 100"   "138 450" "238 500"  "323 250" "486 000"    "9 150"   "80 250"  "388 100"  "10 650" "177 150" "187 650"  "169 050" "5 250"  "534 000"             "47 400" 600  "60 000" "83 400" "464 400" "76 050" "1 500" "100 800" "44 100" "171 450" "71 250" "153 900" "86 400" "1 205 300"        "328 350" "50 400"  "603 100" "70 200" "493 750"  "564 600" "507 000" "55 650" "1 181 000"         "433 800" "237 000" "784 200" "347 550" 900 "62 400" "296 250" "19 950" "303 000" "1 242 050"       "171 900" "249 600" "274 050"  "326 250" "23 250" "47 550" "22 200"  "229 950" "218 250" "1 181 000"        "41 100" "307 050" "334 200" "200 100"  "404 250" "255 300" "374 250" "222 300" "177 900" "438 000" "1 181 000"   0  "78 450" "31 500" "367 950" "648 150" "20 550" 450 "663 450" "812 550"  "828 300"  "469 950" "1 181 000"           N RENDONS NOS CAMPAGNES RENTABLES !                                                                                                                                    
solde = "7 093 300"     Marseille                  Marseille : "249 200"                   Marseille : "-236 100"                 Marseille : "304 700"                 Marseille : "1 394 650"                 Marseille : "1 106 350"                 Marseille : "-74 750"                          Paris : "160 550"                 Paris : "1 533 050"                 Paris : "1 070 100"                 Paris : "-284 000"                 Paris : "804 450"                 PARIS "1 324 450"          N                                                                                                                                     
                         118.8%                    89.3%                  115.1%                  198.7%                  168.5%                  95.4%                           106.7%                  166.1%                  140.3%                  90.6%                  126%                  135%          E                                                                                                                                     
filouche : #NAME?                                                                                                                                                                                                                                                   E                                                                                                                                     
salaire = "1 008 000"   "70 000" "70 000" "46 000" "46 000" "46 000" "43 000" "35 000" "35 000" "35 000" "35 000" "35 000" "32 000" "32 000" "32 000" "32 000"  "32 000"             "32 000"  "32 000" "32 000" "32 000"  "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000"                                                                                                                                                                                                                                                                                                                                            
recettes = #NAME?   "1 200" "4 200" "1 350"  "50 100" "63 450"  "165 400" "14 250" "45 600" "9 900" "5 400" "21 600" "13 800" "242 400"                   "32 400"   "16 500" "51 150" "28 950" "40 500" "58 200" "1 350" "49 200" "9 600"                                                                                                                                                                                                     2                                                                                                                                     #NAME?
solde = #NAME?                 Nice : "-17 350"                            Villeurbanne : "-64 150"                                                                                                                                                                                                    0                                                                                                                                     
                   97.4%                             81.8%                                                                                                                                                                                                    1                                                                                                                                     
flubber : 42.8%                                                                                                                                                                                                                                                   4                                                                                                                                     
salaire = "1 977 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "36 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "28 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000"       "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000" "25 000"                   "25 000" "25 000" "25 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"  "18 000" "18 000"      "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"  "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"                                                                                                                                                                                                                                                                           
recettes = "846 350" "148 700"  "5 250" "13 200"  "2 700" 900 "3 600" "3 300"  "3 600" "22 650" "6 150" "5 250" "2 700" "28 650" "130 500"  "2 700" "1 800" "5 250" "2 400" "10 800" "10 650" "9 450" "9 900" "25 200" "25 200" "4 050" "6 450" "13 050"          "3 000" "1 800" "4 650" "3 750" "12 150"  "4 500"  "7 050"  "21 600" "6 600" "4 200"                      900 "2 400" "4 500" "28 650" "3 300" "9 600" "12 300" "24 900" "5 850" "11 250" "34 050" "12 450"  "24 450"      "11 550" "8 400"   "4 500" "28 200"   "1 800" "5 250" "2 550" "13 500" "22 650"                                                                                                                                         A                                                                                                                                     
solde = "-1 130 650" Aix                Rouen : "-327 550"             Angers : "-297 100"                       Bruges : "-330 700"                                Clermont : "-98 400"                   Le Havre : "-153 600"                                                                                                                                                                                                                                                                           
                   41.1%              29.9%                        17.3%                                 64.0%                    39.0%                                                                                                                                      L                                                                                                                                     
fontainard : 133.8%                                                                                                                                                                                                                                                   A                                                                                                                                     
salaire = "17 059 900"                 "59 000" "132 000" "109 000" "109 000" "82 000" "57 000" "57 000" "57 000" "126 000" "126 000" "126 000" "126 000" "126 000" "126 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000"                        "42 000" "42 000" "42 000" "42 000"        "18 000" "18 000" "18 000"   "18 000" "18 000"                           "18 000" "201 000" "201 000" "201 000" "90 000" "90 000" "90 000" "90 000" "155 000" "155 000" "115 000" "93 000" "106 000" "98 000" "98 000" "98 000" "98 000"   "98 000" "146 000" "111 000" "156 000" "96 000" "96 000" "176 000" "176 000" "152 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000"   "70 000" "79 000" "79 000" "79 000" "165 000" "165 000" "165 000" "152 000" "152 000" "152 000" "152 000" "121 000" "111 000" "102 000" "93 000" "93 000"   "93 000" "93 000" "93 000" "93 000" "93 000" "127 000" "239 000" "239 000" "137 000" "137 000" "137 000" "137 000" "137 000" "70 000" "70 000" "70 000"   "70 000" "182 000" "182 000" "114 000" "114 000" "114 000" "100 000" "233 000" "410 000" "384 000" "384 000" "66 000" "49 000" "71 000" "71 000" "71 000"    "71 000" "71 000" "71 000" "104 000" "104 000" "111 000" "111 000" "111 000" "111 000" "243 000" "106 000" "106 000" "106 000" "202 000" "202 000" "202 000"  "202 000" "157 900" "209 000" "162 000" "162 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000"                                                                                                                                       
recettes = "22 819 950"                     "116 700" "118 050" "173 100" "156 150"  "57 000" "9 450" "70 500"   "436 200"         "268 650" "157 800" "196 500" "65 700"  "13 950" "4 050" "12 750" "49 800" "443 550"                         "10 350"     "33 000" "79 350" "77 700"       "172 000"                                 "72 600" "80 250"  "300 000" "254 550"    "139 650" "320 850" "21 900"  "654 600"   "149 000" "30 750"   "357 900" "186 750" "319 950" "343 950"  "450 000" "331 200" "282 900" "235 500" "271 800" "673 500" "400 000"   "68 550" "113 550" "148 050" "22 800" "182 700" "311 700" "132 000"   "210 150"   "187 650"  "1 069 800"    "60 450"  "53 250" "19 950" "241 050" "38 850" "592 950" "150 000"  "160 500"   "500 000" "22 950" "921 900"    "71 250" "195 300" "46 500"  "335 700" "861 750" "135 900" "18 000" "401 850" "27 000" "300 000" "26 850" "250 050" "325 050" "486 000"     "88 500" "17 250"  "443 700" "91 050" "306 000"   "38 550" "150 000"  "300 000" "421 800" "1 076 850"     "182 700" "12 900"  "26 250" "329 700" "125 250"  "28 350"   "109 950" "300 000" "481 200" "514 050" "486 000"  C                                                                                                                                     
solde = "5 760 050"    77                           Lyon : "-404 850"                 Lyon : "276 750"                                      Lille : "114 400"                                            Marseille : "-152 600"                Marseille : "2 406 200"                 Marseille : "516 950"                 Marseille : "796 850"                 Marseille "866 200"                  Marseille : "901 700"                 Marseille : "438 450" O                                                                                                                                     
                                 73.7%                  129.6%                                       144.3%                                             92.4%                 247.9%                  126.8%                  140.6%                  133.12%                   144%                  120% M                                                                                                                                     
golden : 57.5%                                                                                                                                                                                                                                                   M                                                                                                                                     
salaire = "9 632 350"                                      "185 400" "168 100" "94 000" "94 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "79 000" "79 000" "79 000"  "79 000" "79 000" "79 000" "79 000" "79 000" "102 300" "80 950" "57 300" "51 200" "51 700" "73 850" "101 050" "100 300" "93 150" "118 850" "89 800" "114 550" "98 700" "113 800" "121 750" "159 350" "151 400"   "110 850" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000"                                        "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000"  "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "41 000" "116 000" "116 000" "113 000" "113 000" "113 000"   "113 000" "113 000" "113 000" "113 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "67 000" "67 000" "67 000" "67 000" "67 000"    "67 000" "67 000" "67 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000"   "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000"   "61 000"    "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" "61 000" U                                                                                                                                     
recettes = "5 542 500"                                     "511 750" 900 "1 500" "3 900"  "27 600" "70 500" "1 650" "4 950" "21 000" "4 650" "5 250" "13 500" "61 650" "41 700" "9 150" "178 700"    "10 200" "3 900" "8 550" "4 350" "58 350" "42 450" "7 950" "4 500" "4 800" "17 100" "6 450"  "25 500" "68 250" "165 650"   "3 450" "4 050" "10 050"  "292 650" "21 450" "69 750" "11 400" "60 900" "9 900" "21 900" "20 400" "27 000" "591 500"      "4 050" "3 750" "8 100" "5 100" "12 600" "19 500" "8 250" "7 500" "2 850" "69 750"  "133 650" "11 700"  "234 000"                                      "1 950" 600 "1 800" "2 100" "78 600" "5 700" "32 850" "55 650" "1 950" "5 400" "1 800" "2 100" "3 750" "27 600" "183 500"    "4 050"    "75 300" "27 300" "4 950" "45 600"   "23 550" "36 600" "45 750" "1 950" "171 050"    750 "4 050" "1 950" "4 050" "45 300" "54 300" "1 950" "50 850" "24 300" "29 400" "4 500" "12 600" "9 600" "1 800" "250 100" "250 000"   "11 850" "10 050" "4 050" "4 050" "7 500" "90 000" "68 250" 0 "1 650" 0 "15 900" "20 400" "6 600" "8 850" "5 700" "155 000"    600  "38 100" 750 "26 700" "21 150" "25 050"  "30 000" "9 150" "2 850" "7 650" "25 200" "54 600" "155 000"   "1 050" "2 700" 450 "1 500" "26 700" "32 700" "21 750" "10 500" N                                                                                                                                     
solde = "-4 089 850"                                                     Le Havre : "-640 900"                 Le Havre : "-545 000"               Bruxelles : "-614 600"                   Nice : "-82 050"                                                   Liège : "-250 650"                 Liège : "-626 900"                 Liège : "-531 500"                 Liège : "-523 150"                  Liège : "-457 200"          A                                                                                                                                     
                                                       41.1%                  44.0%                65.1%                    86.4%                                                    61.8%                  41.0%                  58.4%                  44%                   46%          U                                                                                                                                     
janvier : 117.7%                                                                                                                                                                                                                                                   T                                                                                                                                     
salaire = "14 571 000"                                                                                                                               "42 000" "115 000" "93 000" "106 000" "98 000" "98 000" "98 000" "98 000" "98 000" "98 000" "147 000" "146 000" "111 000" "131 000" "131 000" "131 000" "131 000" "131 000" "131 000" "131 000" "131 000" "131 000" "97 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000" "86 000"  "121 000" "111 000" "102 000" "93 000" "93 000" "136 000" "136 000" "136 000" "136 000" "136 000" "116 000" "222 000" "222 000" "222 000" "222 000"  "222 000" "115 000" "115 000" "115 000" "115 000" "181 000" "181 000" "304 000" "169 000" "249 000" "249 000" "249 000" "228 000" "228 000" "228 000" "228 000" "228 000"    "50 000" "50 000" "50 000" "48 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "46 000" "243 000" "106 000" "106 000" "106 000" "303 000" "303 000" "291 000" "291 000" "291 000" "150 000" "152 400" "162 000" "162 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "115 000" "202 000" "202 000" "189 600" "159 000" E                                                                                                                                     
recettes = "17 156 450"                                                                                                                               "57 750" "74 400" "60 300" "68 700" "237 750"   "217 800" "715 050" "446 250"  "97 800" "524 100" "206 700" "695 450"    "36 150" "80 700" "90 900" "69 450" "499 200" "389 400" "516 600" "68 700" "90 450" "35 400" "477 150"  "566 850" "116 700" "560 000"    "72 150" "72 750" "79 800" "66 450" "358 950" "479 550" "623 850" "100 350" "121 050"  "223 350" "390 750" "315 600" "41 400" "880 550"    "78 450" "119 550" "47 850"  "411 000" "66 000" "98 400" "333 000" "21 450" "25 200" "7 650" "222 600" 150 "429 000" "560 000"      "8 700" "8 700" "46 000" "1 350" "12 300" "24 600" "17 850" "12 750" "10 350" "35 400" "6 900" "50 850" "42 000"    "27 000" "61 200" "154 950" "44 850" "491 400"  "328 800" "131 850"  "152 850" "290 700" "156 450"  "560 000"     "46 500" "56 700"  "29 850" "514 200" "199 200"  "385 650"                                                                                                                                      
solde = "2 585 450"                                                                                                                                             Bruxelles : "1 661 050"                 Bruxelles : "1 768 650"                 Bruxelles : "1 364 550"                 Bruxelles : "-983 700"                   Grenoble "-472 250"               Bruxelles : "-427 350"           D                                                                                                                                     
                                                                                                                                               195.4%                  196.7%                  155.4%                  71.1%                    37%                85%           E                                                                                                                                     
ocostoat : 72.5%                                                                                                                                                                                                                                                                                                                                                                                        
salaire = "1 845 000"    "45 000" "45 000" "45 000" "45 000" "43 000" "35 000" "35 000" "35 000" "35 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "32 000" "28 000" "28 000" "28 000" "28 000" "28 000" "28 000" "28 000" "28 000"  "28 000"     "28 000"  "28 000" "49 000" "49 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000"                              "42 000"  "42 000" "42 000" "42 000" "42 000"    "42 000" "42 000"  "42 000" "42 000"                                                                                                                                                      L                                                                                                                                     
recettes = "1 337 000"   "13 500" "6 600" "5 700"   "9 900"  "44 550" "4 800" "6 000" "16 350" "1 950" "187 550" "1 650" "7 500" "6 900" "9 150" "3 750"    "15 900" "75 450" "30 150"  "1 650"  "173 700"         "35 100"  "42 750" "1 650" "48 300" "106 800" "16 650" "48 450" "110 250" "1 500" "143 850" "150 000"                              450  "1 050" "3 300"       "4 200"                                                                                                                                                         """"                                                                                                                                     
solde = "-508 000"               Le Havre : "-192 450"              Grenoble : "-150 200"                  Grenoble : "173 300"                                           Boulogne : "-369 000"                                                                                                                                                     A                                                                                                                                     
                 60.8%               68.4%                   132.6%                                            2.4%                                                                                                                                                     G                                                                                                                                     
okedoc : 62.0%                                                                                                                                                                                                                                                   N                                                                                                                                     
salaire = "11 088 650"                                         "12 000" "12 000" "12 000" "12 000" "12 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "81 000" "47 650" "26 000" "26 000"  "26 000"   "54 000" "54 000" "54 000"   "54 000" "54 000" "54 000" "54 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000"   "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000"  "34 000" "34 000" "34 000" "34 000" "34 000"    "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "77 000" "77 000" "77 000" "77 000" "77 000" "71 000" "65 000" "72 000" "72 000" "72 000" "72 000" "72 000"    "96 000" "96 000" "96 000" "96 000" "96 000" "96 000" "96 000"  "96 000" "96 000" "86 000" "86 000" "86 000" "86 000" "86 000"   "86 000" "82 000" "82 000" "82 000" "82 000" "82 000" "82 000" "82 000" "82 000" "82 000" "82 000" "93 000" "93 000" "93 000" "93 000" "93 000"   "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000"    "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000"    "70 000" "70 000" "70 000" "70 000" 0 "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000"  "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" E                                                                                                                                     
recettes = "6 878 550"                                       "104 650" "5 700" 600 "6 150" "13 950" "14 550" "5 550" "4 650" "3 150"  "1 500" "6 300" "15 600" "9 600" "111 700" "1 200" "6 900" "5 700" "4 350" "38 700" "8 700" "23 550" "45 150" "11 100" "47 700" "7 800"  "38 400" "139 200" "200 000"     "11 250" "7 350" "37 500" "6 750" "7 650" "16 350" "23 700" "25 050" "33 450" "6 300" "27 000" "29 550" "167 100"    "5 700" "4 950" "5 250" "6 450" "34 800" "8 100" "6 900" "33 600" "20 250" "53 100"  "4 350" "52 350" "67 800" "146 400"      "8 250" "2 400" "13 650" "14 100" "63 450"  "31 800" "12 000" "16 500" "36 150" "23 100" "10 350" "138 000" "4 950" "1 650" "16 800"  "31 050" "19 200" "55 200" "9 300" "62 000" "45 000" "13 050" "3 900" "51 600" "295 000"    "10 950" "1 650" "19 050" "2 250" "10 200" "13 050" "72 300" "4 950"  "34 200" "34 650" "3 900" "10 650" "4 050"     "5 550" "7 800" "1 950" "31 200" "4 650" "60 600" "11 400"  "26 550" "5 250" "40 950" "12 750" "89 550" "64 500" "295 000"     "2 850" "6 900" "24 450" "12 750" "51 450" "13 650" "52 200" "14 550" "77 850"  "5 100" "104 550" "93 750" "295 000"      "13 200"    "77 250" "5 250" "44 700" "10 000" "10 050" "155 100" "18 750" "9 000" "8 550" "295 000"     "26 550" "8 250" "128 850" 0 "64 500" "28 050" "81 450" "25 350" "150 300"  "117 900" "7 950" "32 550" "295 000"       "15 600" "5 250" "71 850" "12 000" "200 400" "5 100" "114 750" "295 950" "173 250" "26 700" A                                                                                                                                     
solde = "-4 210 100"                                                    Saint-Paul : "-509 000"              Grenoble : "-114 200"                 Grenoble : "-225 000"                 Grenoble : "-60 000"                 Grenoble : "-135 300"             Anvers : "-345 250"                 Anvers : "-1 072 150"                 Anvers : "-713 300"                 Anvers : "-594 950"                 Anvers : "-403 150"                   ANVERS "-83 300"               U                                                                                                                                     
                                                      28.1%               83.5%                  63.9%                  88.2%                  73.5%              63.6%                  17.1%                  48.0%                  55.9%                  62%                    92%                                                                                                                                                    
pich : 79.4%                                                                                                                                                                                                                                                   !!!                                                                                                                                     
salaire = "14 860 500"                                                   "221 050" "218 850" "176 600" "157 650" "110 550" "81 000" "81 000" "81 000" "81 000" "60 850" "130 550" "131 400" "113 400" "107 350" "158 950" "83 100" "109 350" "92 600"   "149 900" "144 200" "122 250" "97 200" "85 200" "67 100" "57 450" "45 600" "77 750" "94 150" "105 600" "128 700" "125 100" "105 700" "104 150" "88 200" "108 100"  "149 700" "146 200" "60 000" "54 000"  "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000"   "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "47 000" "107 000" "107 000" "107 000" "107 000" "107 000" "107 000" "107 000"  "107 000" "107 000" "107 000" "107 000" "93 000" "71 000" "65 000" "72 000" "72 000" "72 000" "72 000" "72 000" "98 000" "97 000" "74 000" "74 000"   "74 000" "74 000" "74 000" "70 000" "70 000" "70 000" "70 000" "70 000" "80 000" "80 000" "80 000" "76 000" "76 000" "76 000" "76 000" "76 000"   "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000" "76 000"   "76 000" "76 000" "76 000" "76 000" "76 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000"  "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "97 000" "97 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000"  "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" "101 000" !!!!!                                                                                                                                     
recettes = "11 804 900"                                                  "26 600"   "19 350" "59 100" "6 150" "6 750" "24 450" "181 800" "6 600" "137 850" "137 700" "4 200"  "40 650" "13 950" "12 900" "297 000"        "114 450" "149 100" "41 700" "51 750" "2 550"  "11 550" "6 900"   "405 000"        "91 950" "187 200" "147 150" "51 750" "6 000"   "39 000" "73 500"  "446 100"     "31 200" "73 050"       "143 400" "71 550" "22 950"   "462 150"        "156 900" "76 050" "193 650" "66 750"     "73 800" "42 600" "516 000"        "103 500" "83 850" "158 100"    "145 950" "3 750" "58 800"  "680 250"        "105 000" "247 800" "83 850" "114 300"  "11 550"  "15 750" "138 600" "51 450" "425 850"        "155 700" "163 950" "174 300" "128 100" "26 700" "11 550" "22 950"  "106 800" "86 700" "504 450"        "177 450"    "214 650" "188 700"   "1 103 550" "31 500" "549 150"      "71 400"  "263 700" "21 900" "218 700"       "12 750" "88 650" "297 000"   "9 900" "4 050"  "11 550"       !!!!!!!                                                                                                                                     
solde = "-3 055 600"                                                                   Lyon : "-1 247 800"                 Lyon : "-923 350"                 Lyon : "115 750"                 Lyon : "-414 700"                 Lyon : "-234 250"                 Lyon : "42 200"                 Lyon : "-21 850"                 Lyon : "161 200"                 Lyon : 100500000%                   LYON "-579 900"           !!!!!!!!!                                                                                                                                     
                                                                     43.2%                  45.9%                  112.5%                  66.0%                  82.8%                  103.5%                  98.2%                  113.2%                  180%                    63%                                                                                                                                                
place : 113.1%                                                                                                                                                                                                                                                                                                                                                                                        
salaire = "12 805 650" "200 000" "196 000" "148 000" "139 000" "139 000" "139 000" "139 000" "110 000" "105 000" "105 000" "143 000" "143 000" "143 000" "96 000" "96 000" "96 000"  "96 000" "115 000" "109 000" "82 000" "57 000" "57 000" "164 000" "164 000" "164 000" "164 000" "164 000" "164 000" "116 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "62 000" "181 000" "181 000" "189 000" "89 300" "84 000" "84 000" "84 000" "84 000" "84 000" "84 000" "84 000" "270 000" "270 000" "270 000" "270 000"    "96 500" "75 700" "40 550" "42 150" "56 450" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000" "21 000"                                        "21 000" "21 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "44 000" "90 000" "90 000" "90 000" "90 000" "90 000" "87 000" "87 000" "87 000" "87 000" "87 000" "87 000"   "87 000" "87 000" "87 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"        "43 000" "43 000" "43 000" "43 000" S                                                                                                                                     
recettes = "14 483 120" "76 500" "56 700" "51 150" "75 150" "196 200" "36 750" "155 250" "570 000" "327 000" "62 100" "90 900" 450 "59 850" "1 208 750"    "136 000"   "55 500" "20 250"  "626 700"  "220 950" "20 550" "24 150"  "38 250" "1 016 550" "1 246 550"    "28 650" "22 800" "25 350" "40 800" "48 000" "416 100"   "57 300"  "512 400" "66 750" "313 050"  "1 181 000"      "10 350"   "11 100" "9 300" "188 250" "71 250"  "58 350"   "123 150" "29 550" "25 950" "646 100"                                         "5 850" "1 950" "3 900" "1 200" "33 600" "5 850" "45 450" "71 400" "11 400" "42 900" "29 850" "34 200" "23 400" "288 150" "49 800"      "12 750" "6 150" "3 600" "72 600" "76 050" "62 850"  "11 700" "64 800"   "14 400" "234 000"    "3 900" "3 000"  "6 000" "10 350" "26 700" "46 500" "81 150" "59 100" "74 400" "23 700" "48 150" "66 600" "9 000" "341 250"   "15 000" "17 250"   "40 050" "35 850" "27 600" "20 550" "9 750" "30 900" "52 200" "193 950"        "39 150" "20 100"  "17 550" "35 850" "27 750" "13 800" "27 300" "73 500" "142 800" "165 450"    "4 050" "6 900" "3 600" "22 200" "1 950"   "108 300" "83 700" "27 600" "43 950" "31 650" "28 500" "81 450" "192 600"   "150 000" "3 000" "2 550" "6 750" "7 670" "6 000" "9 000"   "45 900"  "64 650" "32 250" "1 650"  "85 050" "147 000"         "2 100" "9 450"  "1 950" U                                                                                                                                     
solde = "1 677 470"              Paris : "829 750"                 Paris : "1 603 450"                 Paris : "155 900"                   Bruxelles : "631 000"                                                     Nice : "34 900"                  Nice : "-765 100"                 Nice : "-20 200"             Saint-Etienne : "-158 900"                 Saint-Etienne : "-167 750"                 Saint Etienne "12 450"                   Saint Etienne "-319 530"           C                                                                                                                                     
                138.8%                  189.0%                  106.1%                    216.3%                                                      105.7%                   42.2%                  97.5%              73.6%                  77.1%                  103%                    56%           C                                                                                                                                     
suclastones : 96.2%                                                                                                                                                                                                                                                   E                                                                                                                                     
salaire = "12 456 300" "53 000" "53 000" "53 000" "46 000" "46 000" "46 000" "46 000" "43 000" "35 000" "35 000" "35 000" "165 000" "165 000"     "165 000"  "104 000" "82 000" "82 000" "82 000" "82 000" "126 000" "126 000" "126 000" "126 000" "126 000" "77 000" "126 000" "78 000" "78 000" "78 000" "78 000" "78 000" "78 000" "242 000" "242 000" "189 000" "107 400" "84 000" "84 000" "84 000" "84 000" "84 000" "84 000" "84 000" "360 000" "360 000" "360 000" "360 000" "360 000" "165 950" "134 300" "121 000" "121 000" "121 000" "44 350" "64 100" "114 650" "184 850" "119 350" "117 700" "151 000" "102 050" "99 950" "87 950" "102 550"      "73 050"  "58 200"  "83 600" "99 100"  "99 850" "112 900" "100 450" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "34 000" "109 000" "109 000" "109 000" "109 000" "109 000" "109 000" "131 000" "131 000" "131 000" "131 000" "131 000" "106 000" "106 000" "169 000" "169 000" "169 000"  "169 000" "169 000" "52 000" "52 000" "52 000"  "133 000" "133 000" "133 000" "133 000" "133 000" "133 000" "133 000" "133 000" "133 000" "133 000"                                                                                                                       S                                                                                                                                     
recettes = "11 978 250"  "54 150" "36 750" "2 850" "92 550"  "69 150" "3 300" "43 350" "1 650"  "148 800" "80 000"           "129 900" "329 350" "604 300" "12 450"   "489 600" "9 000"  "26 850" "589 400"        "268 050" "157 050" "240 750"   "12 750" "325 950"  "272 400" 750 "560 000"      "93 300" "331 800" "409 650" "67 050" "43 800"  "426 500"  "22 800" "74 700"            "64 950" "58 650" "28 800" "88 800" "5 250" "3 150" "10 950" "53 250" "59 700" "52 650" "149 000"      "295 950" "169 800" "230 850" "243 000" "9 900"  150 "117 750"  "1 050" "584 300"        "359 550" "267 750" "341 400" "257 400"   "34 350"   "99 000" "1 660 200" "400 000"      "300 000"                                                                                                                                                                                                                                                      
solde = "-478 050"            Grenoble                      Bruxelles : "448 850"                 Bruxelles : "-1 486 700"               Paris : "-382 150"                    Le Havre : "-290 000"               Bruxelles : "-375 250"                 Bruxelles : "1 595 650"                                                                                                                       E                                                                                                                                     
                                    125.8%                  55.3%                79.4%                     66.5%                81.5%                  187.5%                                                                                                                       T                                                                                                                                     
terrify : 43.0%                                                                                                                                                                                                                                                                                                                                                                                        
salaire = "2 938 650"                                       "134 200" "93 950" "76 500" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000"  "31 000"     "31 000" "31 000" "31 000" "31 000"  "26 000" "26 000" "26 000" "26 000" "26 000" "26 000" "54 000" "28 000" "28 000" "28 000" "28 000"     "28 000" "28 000" "28 000" "18 000" "18 000" "18 000" "18 000" "18 000"   "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000" "18 000"                                                                           "18 000" "18 000" "18 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000" "112 000"                                                            R                                                                                                                                     
recettes = "1 263 500"                                      "153 600" "4 200"  "10 350" "1 050" "7 650"  "3 000" "77 000"             "19 950" "31 350" "28 200"  "15 600" "25 200"  "64 800" "12 900"  "179 550"       "11 400" "10 050" "25 950"      "30 000"  "17 400"  "10 800" "60 750"                                                                                 "8 700"   "66 000" "26 850" "85 050" "106 950" "48 450" "68 400"  "32 400" "19 950"                                                              E                                                                                                                                     
solde = "-1 675 150"                                              Lisieux                       Clermont : "-68 450"                   Nice : "-151 650"                                                                                           Toulouse : "-1 159 250"                                                             U                                                                                                                                     
                                                                       84.7%                    52.3%                                                                                            28.5%                                                             S                                                                                                                                     
tourret : 83.8%                                                                                                                                                                                                                                                   S                                                                                                                                     
salaire = "4 550 000"                                                                                                                                                                     "121 000" "111 000" "102 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000" "93 000"   "93 000" "93 000" "93 000" "93 000" "93 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "70 000" "67 000" "67 000" "67 000" "67 000"   "67 000" "67 000" "67 000" "67 000" "50 000" "50 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000"   "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "30 000" "94 000" "94 000" "94 000" "94 000" "94 000" "55 000" "55 000" "55 000" "55 000"   "55 000" "55 000" "55 000" "55 000" "55 000" "55 000" "55 000" "55 000" "55 000" I                                                                                                                                     
recettes = "3 812 700"                                                                                                                                                                     "7 800" "18 900" "20 400" "19 200" "15 000"   "30 150" "39 600" "50 250" "17 850" "307 150"    "104 650"  "2 700" "211 250" "19 950" "239 100" "39 150" "26 700" "23 250" "24 600" "148 900" "92 100" "68 700" "159 000" "132 000" "100 000"   "12 450" "3 750" "2 700" "90 000" "9 000" "20 100" "31 800" "66 300" "101 500" "45 150" "99 150" "53 700" "52 200" "31 350" "54 600" "132 000"      "16 650" "11 550" "226 500" "26 250" "33 450" "64 500"  "88 050" "34 950" "61 050"  "120 600" "132 000"   "50 000"   "5 700" "38 700" "145 050" "33 600"   T                                                                                                                                     
solde = "-737 300"                                                                                                                                                                                Villeurbanne : "-737 700"                 Villeurbanne : "169 050"                Villerbanne: "137 750"                   Villeurbanne "-84 450"           E                                                                                                                                     
                                                                                                                                                                                  41.6%                  113.8%                 121%                    91%                                                                                                                                                
unclepaul : 77.0%                                                                                                                                                                                                                                                   A                                                                                                                                     
salaire = "4 582 550"                                                                                                                         "133 100"   "187 450" "77 000" "77 000" "73 000" "57 000" "46 000" "35 000" "32 000" "36 000" "36 000" "36 000" "45 000" "45 000" "49 000" "48 000" "48 000"   "48 000" "48 000" "48 000" "48 000" "48 000" "48 000" "48 000" "48 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"         "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"   "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000"   "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "43 000" "60 000" "60 000"  "60 000"  "60 000" "60 000" 0 0 0 0 U                                                                                                                                     
recettes = "3 527 945"                                                                                                                        "647 950" "2 700"     "4 050" "5 250" "12 300" "71 600"  "11 850" "30 450" "39 900" "7 650"  "3 000" "16 950" "187 350"    "8 100" "9 600" "3 450"  "5 100"  "5 400" "11 100"  "2 700" "3 600" "46 050" "2 100" "1 200" "132 000"         "1 500" "1 500" "39 600" "26 400"  "9 900" "8 700" "70 800" "66 750" "30 150" "7 650" "8 850" "3 450" "9 150" "234 000"    "22 500" "1 350"  "7 050"    "45 750" "15 600" "51 150" "103 500"  "13 350" "8 250" "259 650"     "9 900" 50 "56 100" "1 500" "10 950" "4 595"  "43 500" "79 650" "75 300" "3 900" "72 150" "15 450" "234 000"    "49 350" "15 300"  "4 200" "12 000"  "10 200" "27 450" "25 100" "67 500" "7 800" "15 450" "54 600" "293 850"     "14 000" "6 150"                                                                                                                                          
solde = "-1 054 605"                                                                                                                        Troyes                  Villeurbanne : "-537 100"                 Villeurbanne : "-454 600"                      Nice : "-169 600"                 Nice : "-116 850"                 Nice : "-80 955"                 Nice : "-53 200"         R                                                                                                                                     
                                                                                                                                            42.1%                  33.6%                       75.3%                  81.9%                  88%                  92%         D                                                                                                                                     
wolfi : 77.4%                                                                                                                                                                                                                                                   V                                                                                                                                     
salaire = "4 611 000" "147 000" "147 000" "147 000" "139 000" "139 000"  "139 000" "110 000" "105 000" "105 000" "105 000" "105 000" "105 000" "96 000" "96 000" "96 000" "96 000" "96 000" "96 000"  "96 000" "96 000" "57 000" "57 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000" "63 000"    "49 000" "49 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000" "42 000"  "42 000" "42 000" "26 000" "42 000" "42 000" "42 000" "42 000" "42 000" "54 000" "54 000" "54 000" "54 000" "54 000"  "54 000" "54 000" "54 000"                                                                                                                                                                                                                                                                                                              
recettes = "3 568 700"      "24 600" "126 000" "175 650" "302 100" "10 950" "9 150"  "32 550" "24 600" "49 800" "594 800"         "23 250" "8 550" "31 350" "7 800" "13 500" "23 850"  "35 250" "29 850"  "343 200"        "37 050" "40 200" "208 350" "70 050" "34 350" "21 750" "57 150" "139 800" "10 500" "100 950" "315 300"       "17 100" "17 100"  "23 250" "3 750" "170 100" "10 200" "8 250"  "36 450" "146 250" "234 000"                                                                                                                                                                            ;)                                                                                                                                     
solde = "-1 042 300"                Bruxelles : "-526 800"                  Nice : "-737 400"                 Nice : "391 450"                 Nice : "-169 550"                                                                                                                                                                                                                                                                                                                
                  71.9%                   41.2%                  160.8%                  79.7%                                                                                                                                   PP                                                                                                                                                                             
zeus : 62.0%                                                                                                                                                                                                         elizabethwsan 80%                                                                                                                                                                              
salaire = "2 886 000"   "35 000"                 "35 000" "35 000" "25 000"  "25 000" "63 000" "63 000" "63 000" "63 000"  "31 000" "31 000" "31 000" "31 000" "31 000"    "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000" "31 000"   "31 000" "31 000" "31 000" "31 000" "26 000" "26 000" "26 000" "26 000" "26 000" "26 000" "54 000" "54 000" "54 000" "54 000" "54 000"  "54 000"                                                      "54 000" "54 000" "54 000" "46 000" "35 000" "32 000" "36 000" "36 000" "45 000" "45 000" "45 000" "49 000" "48 000" "43 000" "43 000" "43 000"  "43 000"   "43 000" "43 000"   "43 000" "43 000" "43 000" "43 000" "43 000"  "43 000" "43 000" "43 000" "43 000"  "43 000"                                        salaire = "2 264 000"  "71 000" "71 000" "71 000" "71 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000"   "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000" "66 000"    "66 000" "66 000" "66 000" "66 000" "66 000"                                                                                                                                      
recettes = "1 788 600"                   "9 900" "7 050" "3 450" "20 250"  "2 100" "8 550" "5 250" "7 950" "36 600"  "4 500" "1 500" "87 150" "159 350"      "1 050" "6 750"  "1 950" "2 550" "7 050" "2 550" "5 100" "5 250" "1 650"  "2 550" "52 050" "193 000"    "6 450" "18 150" "7 050"  "56 300"  "1 950" "42 300" "29 400" "5 700" "18 150" "57 150" "29 550" "27 600" "183 250"                                                          "9 450" "1 500" "8 100" "24 450" "63 000"   "3 000" "7 050"  "3 900" "8 550" "37 500" "138 000"    "6 450" "9 900" "5 550" "2 100"  "4 350" "52 800" "45 150" "9 300" "8 100" "9 150" "3 300" "7 650" "64 200" "138 000"                                          recettes = "1 799 900" "900 000"  "4 800" "2 700" "36 150" "8 700" "8 250" "2 700" "12 900" "90 300"  "17 100" "196 000"    "1 050" "11 850" "1 050" "9 000" "69 000" "76 800"  "1 350"   "1 350" "8 700"    "196 000"    "2 850" "1 050" "1 950" "54 750" "83 550"                                                                                                                                      
solde = "-1 097 400"                                 Le Havre : "-173 400"                  Lille : "-214 500"                 Lille : "-121 000"                                                                      Grenoble : "-446 500"                 Grenoble : "-150 000"                                         solde = "-464 100"             Strasbourg "-498 400"                  Srasbourg "-679 850"                                                                                                                                             
                                   67.1%                   56.8%                  80.0%                                                                       40.5%                  70.9%                                                        43%                   36%                                                                                                                                             
TOTAL : 97.4%                                                                                                                                                                                                                                                                                                                                                                                        
salaire = "129 994 100" "569 000" "600 000" "657 000" "643 000" "619 000" "480 000" "486 000" "420 000" "519 000" "427 000" "465 000" "595 000" "575 000" "352 000" "401 000" "401 000" "399 000" "701 000" "560 000" "565 000" "558 000" "487 000" "363 000" "520 000" "620 000" "620 000" "620 000" "620 000" "614 000" "568 000" "446 000" "458 000" "566 000" "623 000" "567 000" "567 000" "500 000" "879 400" "1 024 300" "911 950" "750 200" "576 000" "576 000" "576 000" "460 000" "529 000" "613 000" "613 000" "1 019 000" "1 050 000" "1 156 050" "1 329 850" "1 017 600" "773 600" "725 850" "656 500" "568 700" "575 550" "436 150" "419 850" "573 200" "634 800" "436 750" "403 050" "686 450" "649 400" "553 300" "445 550" "416 450" "368 950" "445 250" "580 500" "494 800" "511 200" "479 100" "358 050" "392 550" "239 700" "412 150" "528 650" "293 900" "451 700" "600 550" "493 250" "496 100" "420 700" "392 000" "335 700" "622 800" "599 600" "303 000" "384 000" "342 850" "296 000" "388 000" "369 000" "323 000" "345 000" "255 000" "271 000" "327 000" "345 000" "408 000" "408 000" "331 000" "290 000" "337 000" "271 000" "440 000" "422 000" "326 000" "326 000" "324 000" "272 000" "405 000" "405 000" "362 000" "380 000" "563 000" "563 000" "696 100" "452 000" "408 000" "488 450" "439 000" "558 000" "596 000" "716 000" "676 000" "645 000" "608 000" "600 000" "636 000" "655 000" "611 000" "611 000" "776 000" "822 000" "659 000" "772 000" "646 000" "651 000" "811 000" "649 000" "579 000" "692 000" "683 000" "736 000" "643 000" "605 000" "609 000" "621 000" "621 000" "678 000" "564 000" "607 000" "650 000" "732 000" "619 000" "576 000" "682 000" "480 000" "480 000" "506 000" "806 000" "766 000" "748 000" "723 000" "723 000" "787 000" "917 000" "1 010 000" "917 000" "865 000" "938 000" "1 151 000" "1 109 000" "1 085 000" "1 054 000" "597 000" "926 000" "1 045 000" "1 051 000" "970 000" "728 000" "794 000" "794 000" "847 000" "910 000" "849 000" "934 000" "928 000" "783 000" "922 000" "922 000" "845 000" "987 000" "740 000" "671 000" "1 081 000" "976 000" "728 000" "755 000" "785 000" "783 000" "712 000" "712 000" "707 000" "773 000" "773 000" "736 000"                                                                                                                                                                     
recettes = "126 665 955" "345 650" "400 200" "468 900" "134 850" "794 850" "77 100" "401 400" "854 700" "728 700" "305 650" "294 150" "223 500" "408 650" "1 271 750" "404 450" "845 450" "474 300" "401 500" "44 250" "33 300" "191 250" "260 550" "716 700" "1 015 200" "458 950" "960 700" "108 750" "179 550" "164 550" "736 350" "1 476 300" "1 368 950" "216 050" "615 350" "519 600" "392 250" "984 100" "229 950" "221 800" "499 950" "705 450" "548 250" "1 066 500" "728 050" "320 100" "782 450" "433 950" "718 950" "666 600" "1 980 250" "142 200" "968 700" "667 650" "171 450" "303 000" "37 950" "99 450" "418 500" "693 700" "1 248 600" "1 258 950" "211 650" "174 000" "598 400" "211 350" "187 350" "867 300" "259 100" "699 150" "1 285 650" "714 650" "326 700" "17 850" "61 650" "188 100" "198 900" "244 650" "463 050" "1 203 450" "519 850" "178 950" "188 850" "80 700" "106 200" "795 300" "110 100" "939 050" "678 850" "392 750" "669 350" "6 300" "7 950" "269 250" "461 850" "481 650" "641 100" "791 100" "336 900" "94 650" "59 400" "140 100" "280 350" "744 750" "217 500" "609 500" "410 750" "234 000" "46 200" "259 650" "199 050" "25 650" "202 800" "436 950" "276 300" "969 900" "423 000" "135 150" "141 000" "95 400" "741 850" "860 100" "218 400" "1 685 250" "1 004 950" "306 300" "35 700" "84 750" "199 950" "447 950" "876 650" "675 000" "294 300" "1 168 200" "427 050" "1 100 650" "768 950" "169 950" "540 750" "1 342 650" "757 650" "1 125 650" "1 550 000" "599 550" "24 450" "574 500" "439 200" "501 750" "449 250" "1 073 100" "1 436 700" "1 093 150" "245 850" "987 850" "286 650" "1 236 850" "371 100" "2 022 150" "954 150" "1 317 400" "1 353 200" "345 900" "60 600" "298 800" "87 750" "244 650" "528 150" "633 000" "1 795 800" "1 210 050" "508 350" "1 261 600" "552 750" "628 500" "763 200" "1 422 150" "761 800" "1 594 450" "1 937 000" "396 750" "188 500" "276 000" "184 200" "501 950" "788 150" "1 067 100" "1 522 500" "616 050" "544 950" "773 200" "381 550" "544 500" "656 250" "1 228 800" "1 148 400" "2 165 300" "1 575 150" "281 700" "421 500" "125 250" "344 100" "356 550" "294 550" "1 422 450" "1 012 650" "849 210" "721 000" "359 195" "457 900" "1 764 450" "601 200" "1 349 050"                                                                                                                                                                     
solde = "-3 328 145" "-223 350" "-199 800" "-188 100" "-508 150" "175 850" "-402 900" "-84 600" "434 700" "209 700" "-121 350" "-170 850" "-371 500" "-166 350" "919 750" "3 450" "444 450" "75 300" "-299 500" "-515 750" "-531 700" "-366 750" "-226 450" "353 700" "495 200" "-161 050" "340 700" "-511 250" "-440 450" "-449 450" "168 350" "1 030 300" "910 950" "-349 950" "-7 650" "-47 400" "-174 750" "484 100" "-649 450" "-802 500" "-412 000" "-44 750" "-27 750" "490 500" "152 050" "-139 900" "253 450" "-179 050" "105 950" "-352 400" "930 250" "-1 013 850" "-361 150" "-349 950" "-602 150" "-422 850" "-618 550" "-469 250" "-157 050" "257 550" "828 750" "685 750" "-423 150" "-262 750" "195 350" "-475 100" "-462 050" "314 000" "-186 450" "282 700" "916 700" "269 400" "-253 800" "-476 950" "-449 550" "-291 000" "-159 150" "-147 900" "223 350" "791 300" "-8 800" "-114 950" "-262 850" "-519 850" "-387 050" "299 200" "-310 600" "547 050" "343 150" "-230 050" "69 750" "-296 700" "-376 050" "-73 600" "165 850" "93 650" "272 100" "468 100" "-8 100" "-160 350" "-211 600" "-186 900" "-64 650" "336 750" "-190 500" "278 500" "120 750" "-103 000" "-224 800" "-180 350" "-222 950" "-300 350" "-123 200" "112 950" "4 300" "564 900" "18 000" "-226 850" "-239 000" "-467 600" "178 850" "164 000" "-233 600" "1 277 250" "516 500" "-132 700" "-522 300" "-511 250" "-516 050" "-228 050" "231 650" "67 000" "-305 700" "532 200" "-227 950" "489 650" "157 950" "-606 050" "-281 250" "683 650" "-14 350" "479 650" "899 000" "-211 450" "-624 550" "-4 500" "-252 800" "-181 250" "-286 750" "430 100" "831 700" "484 150" "-375 150" "366 850" "-391 350" "672 850" "-235 900" "1 372 150" "222 150" "698 400" "777 200" "-336 100" "-419 400" "-181 200" "-418 250" "-561 350" "-237 850" "-115 000" "1 072 800" "487 050" "-278 650" "344 600" "-457 250" "-288 500" "-101 800" "484 150" "-389 200" "485 450" "852 000" "-657 250" "-408 500" "-650 000" "-860 800" "-549 050" "-181 850" "339 100" "728 500" "-177 950" "-302 050" "-136 800" "-467 450" "-389 500" "-271 750" "445 800" "226 400" "1 243 300" "730 150" "-705 300" "-318 500" "-545 750" "-736 900" "-619 450" "-433 450" "667 450" "227 650" "66 210" "9 000" "-352 805" "-249 100" "991 450" "-171 800" "613 050"                                                                                                                                                                     
   "-423 150" "-611 250" "-1 119 400" "-943 550" "-1 346 450" "-1 431 050" "-996 350" "-786 650" "-908 000" "-1 078 850" "-1 450 350" "-1 616 700" "-696 950" "-693 500" "-249 050" "-173 750" "-473 250" "-989 000" "-1 520 700" "-1 887 450" "-2 113 900" "-1 760 200" "-1 265 000" "-1 426 050" "-1 085 350" "-1 596 600" "-2 037 050" "-2 486 500" "-2 318 150" "-1 287 850" "-376 900" "-726 850" "-734 500" "-781 900" "-956 650" "-472 550" "-1 122 000" "-1 924 500" "-2 336 500" "-2 381 250" "-2 409 000" "-1 918 500" "-1 766 450" "-1 906 350" "-1 652 900" "-1 831 950" "-1 726 000" "-2 078 400" "-1 148 150" "-2 162 000" "-2 523 150" "-2 873 100" "-3 475 250" "-3 898 100" "-4 516 650" "-4 985 900" "-5 142 950" "-4 885 400" "-4 056 650" "-3 370 900" "-3 794 050" "-4 056 800" "-3 861 450" "-4 336 550" "-4 798 600" "-4 484 600" "-4 671 050" "-4 388 350" "-3 471 650" "-3 202 250" "-3 456 050" "-3 933 000" "-4 382 550" "-4 673 550" "-4 832 700" "-4 980 600" "-4 757 250" "-3 965 950" "-3 974 750" "-4 089 700" "-4 352 550" "-4 872 400" "-5 259 450" "-4 960 250" "-5 270 850" "-4 723 800" "-4 380 650" "-4 610 700" "-4 540 950" "-4 837 650" "-5 213 700" "-5 287 300" "-5 121 450" "-5 027 800" "-4 755 700" "-4 287 600" "-4 295 700" "-4 456 050" "-4 667 650" "-4 854 550" "-4 919 200" "-4 582 450" "-4 772 950" "-4 494 450" "-4 373 700" "-4 476 700" "-4 701 500" "-4 881 850" "-5 104 800" "-5 405 150" "-5 528 350" "-5 415 400" "-5 411 100" "-4 846 200" "-4 828 200" "-5 055 050" "-5 294 050" "-5 761 650" "-5 582 800" "-5 418 800" "-5 652 400" "-4 375 150" "-3 858 650" "-3 991 350" "-4 513 650" "-5 024 900" "-5 540 950" "-5 769 000" "-5 537 350" "-5 470 350" "-5 776 050" "-5 243 850" "-5 471 800" "-4 982 150" "-4 824 200" "-5 430 250" "-5 711 500" "-5 027 850" "-5 042 200" "-4 562 550" "-3 663 550" "-3 875 000" "-4 499 550" "-4 504 050" "-4 756 850" "-4 938 100" "-5 224 850" "-4 794 750" "-3 963 050" "-3 478 900" "-3 854 050" "-3 487 200" "-3 878 550" "-3 205 700" "-3 441 600" "-2 069 450" "-1 847 300" "-1 148 900" "-371 700" "-707 800" "-1 127 200" "-1 308 400" "-1 726 650" "-2 288 000" "-2 525 850" "-2 640 850" "-1 568 050" "-1 081 000" "-1 359 650" "-1 015 050" "-1 472 300" "-1 760 800" "-1 862 600" "-1 378 450" "-1 767 650" "-1 282 200" "-430 200" "-1 087 450" "-1 495 950" "-2 145 950" "-3 006 750" "-3 555 800" "-3 737 650" "-3 398 550" "-2 670 050" "-2 848 000" "-3 150 050" "-3 286 850" "-3 754 300" "-4 143 800" "-4 415 550" "-3 969 750" "-3 743 350" "-2 500 050" "-1 769 900" "-2 475 200" "-2 793 700" "-3 339 450" "-4 076 350" "-4 695 800" "-5 129 250" "-4 461 800" "-4 234 150" "-4 167 940" "-4 158 940" "-4 511 745" "-4 760 845" "-3 769 395" "-3 941 195" "-3 328 145"                                                                                                                                                                     
                                                                                                                                                                                                                                                                                                                                                                                         
elisabethswan                                                                                                                                                                                                                                                                                                                                                                                         
salaire =                                                                                                                                                                                                                                                                                                                                                                                         
recettes =                                                                                                                                                                                                                                                                                                                                                                                         
solde =
finances-agneaux-2013 (XLSX) - Fichier XLS

finances-agneaux-2013 (XLSX)

Aperçu texte

Sur le même sujet

Partager le fichier

Lien court

Code HTML

Code BB

Lien permanent
