Fichiers publics, 01 Jan 2014

finances-agneaux-2013 (XLSX)

Identifiant du fichier:: 00038650
Nom original:: finances-agneaux-2013.xlsx
Type de fichier:: XLSX - Microsoft Excel (OpenXML)
Taille:: 107.96 KB
Envoyé le:: 01/01/2014 à 16:59
Vues:: 1099 vues

Télécharger

Aperçu texte

a b 2013-05-04 00:00:00 2013-05-05 00:00:00 2013-05-06 00:00:00 2013-05-07 00:00:00 2013-05-08 00:00:00 2013-05-09 00:00:00 2013-05-10 00:00:00 2013-05-11 00:00:00 2013-05-12 00:00:00 2013-05-13 00:00:00 2013-05-14 00:00:00 2013-05-15 00:00:00 2013-05-16 00:00:00 2013-05-17 00:00:00 2013-05-18 00:00:00 2013-05-19 00:00:00 2013-05-20 00:00:00 2013-05-21 00:00:00 2013-05-22 00:00:00 2013-05-23 00:00:00 2013-05-24 00:00:00 2013-05-25 00:00:00 2013-05-26 00:00:00 2013-05-27 00:00:00 2013-05-28 00:00:00 2013-05-29 00:00:00 2013-05-30 00:00:00 2013-05-31 00:00:00 2013-06-01 00:00:00 2013-06-02 00:00:00 2013-06-03 00:00:00 2013-06-04 00:00:00 2013-06-05 00:00:00 2013-06-06 00:00:00 2013-06-07 00:00:00 2013-06-08 00:00:00 2013-06-09 00:00:00 2013-06-10 00:00:00 2013-06-11 00:00:00 2013-06-12 00:00:00 2013-06-13 00:00:00 2013-06-14 00:00:00 2013-06-15 00:00:00 2013-06-16 00:00:00 2013-06-17 00:00:00 2013-06-18 00:00:00 2013-06-19 00:00:00 2013-06-20 00:00:00 2013-06-21 00:00:00 2013-06-22 00:00:00 2013-06-23 00:00:00 2013-06-24 00:00:00 2013-06-25 00:00:00 2013-06-26 00:00:00 2013-06-27 00:00:00 2013-06-28 00:00:00 2013-06-29 00:00:00 2013-06-30 00:00:00 2013-07-01 00:00:00 2013-07-02 00:00:00 2013-07-03 00:00:00 2013-07-04 00:00:00 2013-07-05 00:00:00 2013-07-06 00:00:00 2013-07-07 00:00:00 2013-07-08 00:00:00 2013-07-09 00:00:00 2013-07-10 00:00:00 2013-07-11 00:00:00 2013-07-12 00:00:00 2013-07-13 00:00:00 2013-07-14 00:00:00 2013-07-15 00:00:00 2013-07-16 00:00:00 2013-07-17 00:00:00 2013-07-18 00:00:00 2013-07-19 00:00:00 2013-07-20 00:00:00 2013-07-21 00:00:00 2013-07-22 00:00:00 2013-07-23 00:00:00 2013-07-24 00:00:00 2013-07-25 00:00:00 2013-07-26 00:00:00 2013-07-27 00:00:00 2013-07-28 00:00:00 2013-07-29 00:00:00 2013-07-30 00:00:00 2013-07-31 00:00:00 2013-08-01 00:00:00 2013-08-02 00:00:00 2013-08-03 00:00:00 2013-08-04 00:00:00 2013-08-05 00:00:00 2013-08-06 00:00:00 2013-08-07 00:00:00 2013-08-08 00:00:00 2013-08-09 00:00:00 2013-08-10 00:00:00 2013-08-11 00:00:00 2013-08-12 00:00:00 2013-08-13 00:00:00 2013-08-14 00:00:00 2013-08-15 00:00:00 2013-08-16 00:00:00 2013-08-17 00:00:00 2013-08-18 00:00:00 2013-08-19 00:00:00 2013-08-20 00:00:00 2013-08-21 00:00:00 2013-08-22 00:00:00 2013-08-23 00:00:00 2013-08-24 00:00:00 2013-08-25 00:00:00 2013-08-26 00:00:00 2013-08-27 00:00:00 2013-08-28 00:00:00 2013-08-29 00:00:00 2013-08-30 00:00:00 2013-08-31 00:00:00 2013-09-01 00:00:00 2013-09-02 00:00:00 2013-09-03 00:00:00 2013-09-04 00:00:00 2013-09-05 00:00:00 2013-09-06 00:00:00 2013-09-07 00:00:00 2013-09-08 00:00:00 2013-09-09 00:00:00 2013-09-10 00:00:00 2013-09-11 00:00:00 2013-09-12 00:00:00 2013-09-13 00:00:00 2013-09-14 00:00:00 2013-09-15 00:00:00 2013-09-16 00:00:00 2013-09-17 00:00:00 2013-09-18 00:00:00 2013-09-19 00:00:00 2013-09-20 00:00:00 2013-09-21 00:00:00 2013-09-22 00:00:00 2013-09-23 00:00:00 2013-09-24 00:00:00 2013-09-25 00:00:00 2013-09-26 00:00:00 2013-09-27 00:00:00 2013-09-28 00:00:00 2013-09-29 00:00:00 2013-09-30 00:00:00 2013-10-01 00:00:00 2013-10-02 00:00:00 2013-10-03 00:00:00 2013-10-04 00:00:00 2013-10-05 00:00:00 2013-10-06 00:00:00 2013-10-07 00:00:00 2013-10-08 00:00:00 2013-10-09 00:00:00 2013-10-10 00:00:00 2013-10-11 00:00:00 2013-10-12 00:00:00 2013-10-13 00:00:00 2013-10-14 00:00:00 2013-10-15 00:00:00 2013-10-16 00:00:00 2013-10-17 00:00:00 2013-10-18 00:00:00 2013-10-19 00:00:00 2013-10-20 00:00:00 2013-10-21 00:00:00 2013-10-22 00:00:00 2013-10-23 00:00:00 2013-10-24 00:00:00 2013-10-25 00:00:00 2013-10-26 00:00:00 2013-10-27 00:00:00 2013-10-28 00:00:00 2013-10-29 00:00:00 2013-10-30 00:00:00 2013-10-31 00:00:00 2013-11-01 00:00:00 2013-11-02 00:00:00 2013-11-03 00:00:00 2013-11-04 00:00:00 2013-11-05 00:00:00 2013-11-06 00:00:00 2013-11-07 00:00:00 2013-11-08 00:00:00 2013-11-09 00:00:00 2013-11-10 00:00:00 2013-11-11 00:00:00 2013-11-12 00:00:00 2013-11-13 00:00:00 2013-11-14 00:00:00 2013-11-15 00:00:00 2013-11-16 00:00:00 2013-11-17 00:00:00 2013-11-18 00:00:00 2013-11-19 00:00:00 2013-11-20 00:00:00 2013-11-21 00:00:00 2013-11-22 00:00:00 2013-11-23 00:00:00 2013-11-24 00:00:00 2013-11-25 00:00:00 2013-11-26 00:00:00 2013-11-27 00:00:00 2013-11-28 00:00:00 2013-11-29 00:00:00 2013-11-30 00:00:00 2013-12-01 00:00:00 2013-12-02 00:00:00 2013-12-03 00:00:00 2013-12-04 00:00:00 2013-12-05 00:00:00 2013-12-06 00:00:00 2013-12-07 00:00:00 2013-12-08 00:00:00 2013-12-09 00:00:00 2013-12-10 00:00:00 2013-12-11 00:00:00 2013-12-12 00:00:00 2013-12-13 00:00:00 2013-12-14 00:00:00 2013-12-15 00:00:00 2013-12-16 00:00:00 2013-12-17 00:00:00 2013-12-18 00:00:00 2013-12-19 00:00:00 2013-12-20 00:00:00 2013-12-21 00:00:00 2013-12-22 00:00:00 2013-12-23 00:00:00 2013-12-24 00:00:00 2013-12-25 00:00:00 2013-12-26 00:00:00 2013-12-27 00:00:00 2013-12-28 00:00:00 2013-12-29 00:00:00 2013-12-30 00:00:00 2013-12-31 00:00:00 kkkkkkkkkk llllllllll mmmmmmmmmm nnnnnnnnnn oooooooooo pppppppppp qqqqqqqqqq rrrrrrrrrr ssssssssss tttttttttt uuuuuuuuuu vvvvvvvvvv wwwwwwwwww xxxxxxxxxx yyyyyyyyyy zzzzzzzzzz aaaaaaaaaaa bbbbbbbbbbb ccccccccccc ddddddddddd eeeeeeeeeee fffffffffff ggggggggggg hhhhhhhhhhh iiiiiiiiiii jjjjjjjjjjj kkkkkkkkkkk lllllllllll mmmmmmmmmmm nnnnnnnnnnn ooooooooooo ppppppppppp qqqqqqqqqqq rrrrrrrrrrr sssssssssss ttttttttttt uuuuuuuuuuu vvvvvvvvvvv wwwwwwwwwww xxxxxxxxxxx yyyyyyyyyyy zzzzzzzzzzz aaaaaaaaaaaa bbbbbbbbbbbb cccccccccccc dddddddddddd eeeeeeeeeeee ffffffffffff gggggggggggg hhhhhhhhhhhh iiiiiiiiiiii jjjjjjjjjjjj kkkkkkkkkkkk llllllllllll mmmmmmmmmmmm nnnnnnnnnnnn oooooooooooo pppppppppppp qqqqqqqqqqqq rrrrrrrrrrrr ssssssssssss tttttttttttt uuuuuuuuuuuu vvvvvvvvvvvv wwwwwwwwwwww xxxxxxxxxxxx yyyyyyyyyyyy zzzzzzzzzzzz aaaaaaaaaaaaa bbbbbbbbbbbbb ccccccccccccc ddddddddddddd eeeeeeeeeeeee fffffffffffff ggggggggggggg hhhhhhhhhhhhh iiiiiiiiiiiii jjjjjjjjjjjjj kkkkkkkkkkkkk lllllllllllll mmmmmmmmmmmmm nnnnnnnnnnnnn ooooooooooooo ppppppppppppp qqqqqqqqqqqqq rrrrrrrrrrrrr sssssssssssss ttttttttttttt uuuuuuuuuuuuu vvvvvvvvvvvvv wwwwwwwwwwwww xxxxxxxxxxxxx yyyyyyyyyyyyy zzzzzzzzzzzzz aaaaaaaaaaaaaa bbbbbbbbbbbbbb cccccccccccccc dddddddddddddd eeeeeeeeeeeeee ffffffffffffff gggggggggggggg hhhhhhhhhhhhhh iiiiiiiiiiiiii jjjjjjjjjjjjjj kkkkkkkkkkkkkk llllllllllllll mmmmmmmmmmmmmm nnnnnnnnnnnnnn oooooooooooooo pppppppppppppp qqqqqqqqqqqqqq rrrrrrrrrrrrrr ssssssssssssss tttttttttttttt uuuuuuuuuuuuuu vvvvvvvvvvvvvv wwwwwwwwwwwwww xxxxxxxxxxxxxx yyyyyyyyyyyyyy zzzzzzzzzzzzzz aaaaaaaaaaaaaaa bbbbbbbbbbbbbbb ccccccccccccccc ddddddddddddddd eeeeeeeeeeeeeee fffffffffffffff ggggggggggggggg hhhhhhhhhhhhhhh iiiiiiiiiiiiiii jjjjjjjjjjjjjjj kkkkkkkkkkkkkkk lllllllllllllll mmmmmmmmmmmmmmm nnnnnnnnnnnnnnn ooooooooooooooo ppppppppppppppp qqqqqqqqqqqqqqq rrrrrrrrrrrrrrr sssssssssssssss ttttttttttttttt uuuuuuuuuuuuuuu vvvvvvvvvvvvvvv wwwwwwwwwwwwwww xxxxxxxxxxxxxxx yyyyyyyyyyyyyyy zzzzzzzzzzzzzzz aaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbb cccccccccccccccc dddddddddddddddd eeeeeeeeeeeeeeee ffffffffffffffff gggggggggggggggg hhhhhhhhhhhhhhhh iiiiiiiiiiiiiiii jjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkk llllllllllllllll mmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnn oooooooooooooooo pppppppppppppppp qqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrr ssssssssssssssss tttttttttttttttt uuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvv wwwwwwwwwwwwwwww xxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbb ccccccccccccccccc ddddddddddddddddd eeeeeeeeeeeeeeeee fffffffffffffffff ggggggggggggggggg hhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkk lllllllllllllllll mmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnn ooooooooooooooooo ppppppppppppppppp qqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrr sssssssssssssssss ttttttttttttttttt uuuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvvv wwwwwwwwwwwwwwwww xxxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbbb cccccccccccccccccc dddddddddddddddddd eeeeeeeeeeeeeeeeee ffffffffffffffffff gggggggggggggggggg hhhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkkk llllllllllllllllll mmmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnnn oooooooooooooooooo pppppppppppppppppp qqqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrrr ssssssssssssssssss tttttttttttttttttt uuuuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvvvv wwwwwwwwwwwwwwwwww xxxxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbbbb ccccccccccccccccccc ddddddddddddddddddd eeeeeeeeeeeeeeeeeee fffffffffffffffffff ggggggggggggggggggg hhhhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkkkk lllllllllllllllllll mmmmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnnnn ooooooooooooooooooo ppppppppppppppppppp qqqqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrrrr sssssssssssssssssss ttttttttttttttttttt uuuuuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvvvvv wwwwwwwwwwwwwwwwwww xxxxxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbbbbb cccccccccccccccccccc dddddddddddddddddddd eeeeeeeeeeeeeeeeeeee ffffffffffffffffffff gggggggggggggggggggg hhhhhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkkkkk llllllllllllllllllll mmmmmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnnnnn oooooooooooooooooooo pppppppppppppppppppp qqqqqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrrrrr ssssssssssssssssssss tttttttttttttttttttt uuuuuuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvvvvvv wwwwwwwwwwwwwwwwwwww xxxxxxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbbbbbb ccccccccccccccccccccc ddddddddddddddddddddd eeeeeeeeeeeeeeeeeeeee fffffffffffffffffffff ggggggggggggggggggggg hhhhhhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkkkkkk lllllllllllllllllllll mmmmmmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnnnnnn ooooooooooooooooooooo ppppppppppppppppppppp qqqqqqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrrrrrr sssssssssssssssssssss ttttttttttttttttttttt uuuuuuuuuuuuuuuuuuuuu vvvvvvvvvvvvvvvvvvvvv wwwwwwwwwwwwwwwwwwwww xxxxxxxxxxxxxxxxxxxxx yyyyyyyyyyyyyyyyyyyyy zzzzzzzzzzzzzzzzzzzzz aaaaaaaaaaaaaaaaaaaaaa bbbbbbbbbbbbbbbbbbbbbb cccccccccccccccccccccc dddddddddddddddddddddd eeeeeeeeeeeeeeeeeeeeee ffffffffffffffffffffff gggggggggggggggggggggg hhhhhhhhhhhhhhhhhhhhhh iiiiiiiiiiiiiiiiiiiiii jjjjjjjjjjjjjjjjjjjjjj kkkkkkkkkkkkkkkkkkkkkk llllllllllllllllllllll mmmmmmmmmmmmmmmmmmmmmm nnnnnnnnnnnnnnnnnnnnnn oooooooooooooooooooooo pppppppppppppppppppppp qqqqqqqqqqqqqqqqqqqqqq rrrrrrrrrrrrrrrrrrrrrr
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
chesnutree : 0.42127090301003345                                                                                                                                                                                                                                                   E                                                                                                                                                                                                                                                                                                                               
salaire = 3289000                                                                                                                                                                                                  69000 69000      206000 148000 110000 111000 111000 111000 111000 111000 122000 122000 122000 122000 122000 122000    122000 122000 122000 122000 122000  122000 122000  122000  122000 122000 60000    60000       60000 X                                                                                                                                                                                                                                                                                                                               
recettes = 1385560                                                                                                                                                                                                 284250          113700  51510   450    97050 560000        3750 1950    24900    24000 112000 112000           C                                                                                                                                                                                                                                                                                                                               
solde = -1903440                                                                                                                                                                                                                    Bruxelles : -928290                   Nancy : -1001400          E                                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                      0.46985151342090237                    0.21765625          L                                                                                                                                                                                                                                                                                                                               
choucharno : 0.6850276573478846                                                                                                                                                                                                                                                   L                                                                                                                                                                                                                                                                                                                               
salaire = 6689000  35000 35000 35000 35000 35000 35000 35000 35000 35000 35000 35000     35000 35000 35000 35000 35000 28000  25000 25000 25000 25000 25000 25000 25000    25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000    25000 25000 25000 25000 25000 25000 25000 25000 25000 21000 21000 21000 21000 54000 54000 54000 54000    54000 54000 54000 34000 34000 34000 18000 18000 18000 18000 18000 18000 18000 18000 18000    18000 18000 18000  18000 18000 18000 18000 18000 18000  18000 18000 18000 18000    69000 69000 69000 69000 69000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000   44000 44000 44000 44000 44000 35000 32000  36000  45000 45000 49000 48000 37000 37000 37000 37000  37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000      37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000   37000 37000  37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000  37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 37000 0 37000 37000 37000     37000 37000 37000 37000 37000 37000  37000  37000 37000 37000 37000 37000 37000 37000   37000   37000 37000 37000 E MERCI A TOUS POUR VOTRE CONTRIBUTION !                                                                                                                                                                                                                                                                                                                              
recettes = 4582150   3150 32850 13050 13050  28800 52950 21000 171450        4950 11250 1800 3000 20250 73800 12900 24600 1800 13650 147000     750 7350 7050 4350 1350 18000 16950 13050 3000 28050 4650 3750 30150 179550     2250 1650 1500 1650 1800 3900 20550 12000 4050 26850 36900 37200 2250 16800 3000 148500    7350 3750 6600 8700 7350 12150 7950 47700 8400 27000 3750  29400 10350 157800    7050 2100 1050 1500  12750 15150 57600 35400 16800 48300 8550 2100 23250 147000     4350 1200 9000 6150 17700 4800 7350 29100 4350 1650 10500 26550 40650 154800    1950 600 2550 1200 8100 40950 67650 31500 1800 1350 10050  4350 25950 147000    1800 7950 7650 6750 13200 13650 19650 25500 16800 42000 44550 12000 22350 11250 147000      1050  6750 600 13950 6450 7050 3150 32100 18300 38850 9300 14250 31650 142200    2700 5700 9000 900 2550 33750 47850 4800 44850 10500 1500 3000 2400 19950 148650   300 1800 3900 2850 2850  42900 20400 21750 1200 10200 7950 25350 100000 6600 138000     9600 6600 300 6600 19050 28050 4500 74250 51750 22200 14250 26400 19500 3450 138000   2550  16650   10500  15900 N                                                                                                                                                                                                                                                                                                                               
solde = -2106850           Saint-Etienne                  Saint-Etienne : -63000                 Saint-Etienne : -57000                   Saint-Etienne : -204150                 Saint-Etienne : -87750                 Saint-Etienne : 144600                 Saint-Etienne : -466850                 Saint-Etienne : -239000                 Saint-Etienne : -236900                   Grenoble : -229350                 Grenoble : -216900                 Tours -205950                  GRENOBLE -93500          T FELICITATIONS A DRUUNA POUR TOUT CE TRAVAIL                                                                                                                                                                                                                                                                                                                              
                               0.8333333333333334                  0.848                    0.6111428571428571                  0.7940140845070423                  1.617948717948718                  0.40528662420382167                  0.5907534246575342                  0.6233704292527822                    0.5867567567567568                  0.6091891891891892                  0.6521114864864865                   0.8194980694980695          E SUR CETTE FICHE EXCEL                                                                                                                                                                                                                                                                                                                              
druuna : 1.2442230588737568                                                                                                                                                                                                                                            218000 144000 144000 144000 144000 237000 237000                                                                                                                                                                                                                                                                                                                                
salaire = 29044350 133000 133000 133000 133000 133000 133000   133000 41000 41000 41000 59000 64000 113000 113000 113000 113000 109000 109000 82000 82000 57000 57000     57000 77000 77000 77000 245000 245000 245000 245000 245000 121000 121000 98000 98000 84000 84000 84000   84000 84000 84000 84000 84000 235000 235000 235000 235000 81000 81000 81000 81000 67450 124000 140550   128500 94250   77900 132950 141350 141300 131550 107700 76900 70650 62700 54400 88950 104350   131700 85300 95400 93800 100100 143950 167750 138000 121000 109000 47000 47000 121000 102000 56000 56000   56000 56000 144000 144000 103000 103000 103000 103000 103000 103000 103000 103000 103000 103000 103000 103000            103000 140000 142000 142000 144000 144000 144000 144000 144000 196000 199000 148000 148000 156000 156000 156000   156000 156000 156000 97000 86000 80000 162000 162000 153000 159000 159000 159000 159000 159000 159000 159000   159000 121000 111000 102000 93000 93000 113000 243000 243000 243000 116000 116000 226000 226000 226000 226000   226000 226000 226000 140000 140000 140000 140000 338000 170000 170000 170000 114000 114000 114000 300000 300000   300000 300000 101000 150000 130000 130000 130000 130000 130000 184000 184000 184000 204000 204000 335000 335000   335000 213000 291000 291000 303000 303000 303000 303000 262600 137800 160450 162000 162000 115000 218000 218000     69150 141600  7200 497100 A FAISONS DE NOTRE MIEUX POUR L'ANNEE SUIVANTE                                                                                                                                                                                                                                                                                                                              
recettes = 36137650 120450 289350 357900  486000        203850 25800 142800 206550 93900 258600 17550 9450 8550 96600 512550           25200 169050 324150 445200 48750  98850 32850  572850 250000      139950  87150 36750 109650 288300 6900 38400 73200 295000 555100 690300        404100 241800 307650 322950  31800 23850 7050 172800  1046100 250000       287850 418950 170250 658100   138450 238500  323250 486000    9150   80250  388100  10650 177150 187650  169050 5250  534000             47400 600  60000 83400 464400 76050 1500 100800 44100 171450 71250 153900 86400 1205300        328350 50400  603100 70200 493750  564600 507000 55650 1181000         433800 237000 784200 347550 900 62400 296250 19950 303000 1242050       171900 249600 274050  326250 23250 47550 22200  229950 218250 1181000        41100 307050 334200 200100  404250 255300 374250 222300 177900 438000 1181000   0  78450 31500 367950 648150 20550 450 663450 812550  828300  469950 1181000           N RENDONS NOS CAMPAGNES RENTABLES !                                                                                                                                                                                                                                                                                                                              
solde = 7093300     Marseille                  Marseille : 249200                   Marseille : -236100                 Marseille : 304700                 Marseille : 1394650                 Marseille : 1106350                 Marseille : -74750                          Paris : 160550                 Paris : 1533050                 Paris : 1070100                 Paris : -284000                 Paris : 804450                 PARIS 1324450          N                                                                                                                                                                                                                                                                                                                               
                         1.187792012057272                    0.892827961870177                  1.151140873015873                  1.986699211150023                  1.685046439628483                  0.9543092909535452                           1.0667290108063174                  1.6605127100387764                  1.4027474595408356                  0.9062087186261559                  1.256930693069307                  1.350583003560226          E                                                                                                                                                                                                                                                                                                                               
filouche : #NAME?                                                                                                                                                                                                                                                   E                                                                                                                                                                                                                                                                                                                               
salaire = 1008000   70000 70000 46000 46000 46000 43000 35000 35000 35000 35000 35000 32000 32000 32000 32000  32000             32000  32000 32000 32000  32000 32000 32000 32000 32000 32000 32000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
recettes = #NAME?   1200 4200 1350  50100 63450  165400 14250 45600 9900 5400 21600 13800 242400                   32400   16500 51150 28950 40500 58200 1350 49200 9600                                                                                                                                                                                                     2                                                                                                                                     #NAME?                                                                                                                                                                                          
solde = #NAME?                 Nice : -17350                            Villeurbanne : -64150                                                                                                                                                                                                    0                                                                                                                                                                                                                                                                                                                               
                   0.9735518292682926                             0.8177556818181818                                                                                                                                                                                                    1                                                                                                                                                                                                                                                                                                                               
flubber : 0.4280981284774911                                                                                                                                                                                                                                                   4                                                                                                                                                                                                                                                                                                                               
salaire = 1977000 36000 36000 36000 36000 36000 36000 36000 36000 36000 36000 36000 36000 36000 32000 32000 32000 32000 32000 32000 32000 32000 28000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000       25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000 25000                   25000 25000 25000 18000 18000 18000 18000 18000 18000 18000 18000 18000  18000 18000      18000 18000 18000 18000 18000 18000  18000 18000 18000 18000 18000 18000 18000 18000                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
recettes = 846350 148700  5250 13200  2700 900 3600 3300  3600 22650 6150 5250 2700 28650 130500  2700 1800 5250 2400 10800 10650 9450 9900 25200 25200 4050 6450 13050          3000 1800 4650 3750 12150  4500  7050  21600 6600 4200                      900 2400 4500 28650 3300 9600 12300 24900 5850 11250 34050 12450  24450      11550 8400   4500 28200   1800 5250 2550 13500 22650                                                                                                                                         A                                                                                                                                                                                                                                                                                                                               
solde = -1130650 Aix                Rouen : -327550             Angers : -297100                       Bruges : -330700                                Clermont : -98400                   Le Havre : -153600                                                                                                                                                                                                                                                                                                                                                                                                                                                                     
                   0.41088129496402875              0.2992924528301887                        0.17325                                 0.6395604395604395                    0.3904761904761905                                                                                                                                      L                                                                                                                                                                                                                                                                                                                               
fontainard : 1.337636797402095                                                                                                                                                                                                                                                   A                                                                                                                                                                                                                                                                                                                               
salaire = 17059900                 59000 132000 109000 109000 82000 57000 57000 57000 126000 126000 126000 126000 126000 126000 62000 62000 62000 62000 62000 62000 62000 62000 62000 62000 62000 42000 42000 42000 42000 42000 42000 42000 42000 42000                        42000 42000 42000 42000        18000 18000 18000   18000 18000                           18000 201000 201000 201000 90000 90000 90000 90000 155000 155000 115000 93000 106000 98000 98000 98000 98000   98000 146000 111000 156000 96000 96000 176000 176000 152000 70000 70000 70000 70000 70000 70000   70000 79000 79000 79000 165000 165000 165000 152000 152000 152000 152000 121000 111000 102000 93000 93000   93000 93000 93000 93000 93000 127000 239000 239000 137000 137000 137000 137000 137000 70000 70000 70000   70000 182000 182000 114000 114000 114000 100000 233000 410000 384000 384000 66000 49000 71000 71000 71000    71000 71000 71000 104000 104000 111000 111000 111000 111000 243000 106000 106000 106000 202000 202000 202000  202000 157900 209000 162000 162000 115000 115000 115000 115000 115000 115000 115000 115000 115000 115000 115000                                                                                                                                                                                                                                                                                                                                 
recettes = 22819950                     116700 118050 173100 156150  57000 9450 70500   436200         268650 157800 196500 65700  13950 4050 12750 49800 443550                         10350     33000 79350 77700       172000                                 72600 80250  300000 254550    139650 320850 21900  654600   149000 30750   357900 186750 319950 343950  450000 331200 282900 235500 271800 673500 400000   68550 113550 148050 22800 182700 311700 132000   210150   187650  1069800    60450  53250 19950 241050 38850 592950 150000  160500   500000 22950 921900    71250 195300 46500  335700 861750 135900 18000 401850 27000 300000 26850 250050 325050 486000     88500 17250  443700 91050 306000   38550 150000  300000 421800 1076850     182700 12900  26250 329700 125250  28350   109950 300000 481200 514050 486000  C                                                                                                                                                                                                                                                                                                                               
solde = 5760050    76.66666666666667                           Lyon : -404850                 Lyon : 276750                                      Lille : 114400                                            Marseille : -152600                Marseille : 2406200                 Marseille : 516950                 Marseille : 796850                 Marseille 866200                  Marseille : 901700                 Marseille : 438450 O                                                                                                                                                                                                                                                                                                                               
                                 0.7374513618677043                  1.2956730769230769                                       1.4434108527131784                                             0.9235853780671006                 2.478918254456054                  1.2678497409326426                  1.4055216284987277                  1.331242829827916                   1.44375                  1.2031836507715834 M                                                                                                                                                                                                                                                                                                                               
golden : 0.5754047558487804                                                                                                                                                                                                                                                   M                                                                                                                                                                                                                                                                                                                               
salaire = 9632350                                      185400 168100 94000 94000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 79000 79000 79000  79000 79000 79000 79000 79000 102300 80950 57300 51200 51700 73850 101050 100300 93150 118850 89800 114550 98700 113800 121750 159350 151400   110850 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000                                        41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000 41000  41000 41000 41000 41000 41000 41000 41000 41000 41000 116000 116000 113000 113000 113000   113000 113000 113000 113000 70000 70000 70000 70000 70000 70000 70000 67000 67000 67000 67000 67000    67000 67000 67000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000   61000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000 61000   61000    61000 61000 61000 61000 61000 61000 61000 U                                                                                                                                                                                                                                                                                                                               
recettes = 5542500                                     511750 900 1500 3900  27600 70500 1650 4950 21000 4650 5250 13500 61650 41700 9150 178700    10200 3900 8550 4350 58350 42450 7950 4500 4800 17100 6450  25500 68250 165650   3450 4050 10050  292650 21450 69750 11400 60900 9900 21900 20400 27000 591500      4050 3750 8100 5100 12600 19500 8250 7500 2850 69750  133650 11700  234000                                      1950 600 1800 2100 78600 5700 32850 55650 1950 5400 1800 2100 3750 27600 183500    4050    75300 27300 4950 45600   23550 36600 45750 1950 171050    750 4050 1950 4050 45300 54300 1950 50850 24300 29400 4500 12600 9600 1800 250100 250000   11850 10050 4050 4050 7500 90000 68250 0 1650 0 15900 20400 6600 8850 5700 155000    600  38100 750 26700 21150 25050  30000 9150 2850 7650 25200 54600 155000   1050 2700 450 1500 26700 32700 21750 10500 N                                                                                                                                                                                                                                                                                                                               
solde = -4089850                                                     Le Havre : -640900                 Le Havre : -545000               Bruxelles : -614600                   Nice : -82050                                                   Liège : -250650                 Liège : -626900                 Liège : -531500                 Liège : -523150                  Liège : -457200          A                                                                                                                                                                                                                                                                                                                               
                                                       0.4106666666666667                  0.4398766700924974                0.6505969300739056                    0.8638964916645931                                                    0.6179115853658537                  0.41025399811853247                  0.5837901331245106                  0.4392818863879957                   0.4646370023419204          U                                                                                                                                                                                                                                                                                                                               
janvier : 1.1774380619037814                                                                                                                                                                                                                                                   T                                                                                                                                                                                                                                                                                                                               
salaire = 14571000                                                                                                                               42000 115000 93000 106000 98000 98000 98000 98000 98000 98000 147000 146000 111000 131000 131000 131000 131000 131000 131000 131000 131000 131000 97000 86000 86000 86000 86000 86000 86000 86000 86000 86000 86000 86000 86000 86000 86000  121000 111000 102000 93000 93000 136000 136000 136000 136000 136000 116000 222000 222000 222000 222000  222000 115000 115000 115000 115000 181000 181000 304000 169000 249000 249000 249000 228000 228000 228000 228000 228000    50000 50000 50000 48000 46000 46000 46000 46000 46000 46000 46000 46000 46000 46000 46000 46000 46000 243000 106000 106000 106000 303000 303000 291000 291000 291000 150000 152400 162000 162000 115000 115000 115000 115000 115000 115000 115000 115000 202000 202000 189600 159000 E                                                                                                                                                                                                                                                                                                                               
recettes = 17156450                                                                                                                               57750 74400 60300 68700 237750   217800 715050 446250  97800 524100 206700 695450    36150 80700 90900 69450 499200 389400 516600 68700 90450 35400 477150  566850 116700 560000    72150 72750 79800 66450 358950 479550 623850 100350 121050  223350 390750 315600 41400 880550    78450 119550 47850  411000 66000 98400 333000 21450 25200 7650 222600 150 429000 560000      8700 8700 46000 1350 12300 24600 17850 12750 10350 35400 6900 50850 42000    27000 61200 154950 44850 491400  328800 131850  152850 290700 156450  560000     46500 56700  29850 514200 199200  385650                                                                                                                                                                                                                                                                                                                                
solde = 2585450                                                                                                                                             Bruxelles : 1661050                 Bruxelles : 1768650                 Bruxelles : 1364550                 Bruxelles : -983700                   Grenoble -472250               Bruxelles : -427350           D                                                                                                                                                                                                                                                                                                                               
                                                                                                                                               1.954078116025273                  1.9670038272279935                  1.5542445166531276                  0.7110164512338425                    0.37033333333333335                0.8488540708778383           E                                                                                                                                                                                                                                                                                                                               
ocostoat : 0.7246612466124661                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
salaire = 1845000    45000 45000 45000 45000 43000 35000 35000 35000 35000 32000 32000 32000 32000 32000 32000 32000 32000 32000 32000 28000 28000 28000 28000 28000 28000 28000 28000  28000     28000  28000 49000 49000 42000 42000 42000 42000 42000 42000 42000 42000 42000                              42000  42000 42000 42000 42000    42000 42000  42000 42000                                                                                                                                                      L                                                                                                                                                                                                                                                                                                                               
recettes = 1337000   13500 6600 5700   9900  44550 4800 6000 16350 1950 187550 1650 7500 6900 9150 3750    15900 75450 30150  1650  173700         35100  42750 1650 48300 106800 16650 48450 110250 1500 143850 150000                              450  1050 3300       4200                                                                                                                                                         """"                                                                                                                                                                                                                                                                                                                               
solde = -508000               Le Havre : -192450              Grenoble : -150200                  Grenoble : 173300                                           Boulogne : -369000                                                                                                                                                     A                                                                                                                                                                                                                                                                                                                               
                 0.6080448065173116               0.684453781512605                   1.325751879699248                                            0.023809523809523808                                                                                                                                                     G                                                                                                                                                                                                                                                                                                                               
okedoc : 0.6203234839227498                                                                                                                                                                                                                                                   N                                                                                                                                                                                                                                                                                                                               
salaire = 11088650                                         12000 12000 12000 12000 12000 81000 81000 81000 81000 81000 81000 81000 81000 81000 81000 81000 81000 81000 47650 26000 26000  26000   54000 54000 54000   54000 54000 54000 54000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000   34000 34000 34000 34000 34000 34000 34000 34000 34000 34000  34000 34000 34000 34000 34000    34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 34000 77000 77000 77000 77000 77000 71000 65000 72000 72000 72000 72000 72000    96000 96000 96000 96000 96000 96000 96000  96000 96000 86000 86000 86000 86000 86000   86000 82000 82000 82000 82000 82000 82000 82000 82000 82000 82000 93000 93000 93000 93000 93000   93000 93000 93000 93000 93000 93000 93000 93000 93000 93000 70000 70000 70000 70000 70000 70000    70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000    70000 70000 70000 70000 0 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000  70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 E                                                                                                                                                                                                                                                                                                                               
recettes = 6878550                                       104650 5700 600 6150 13950 14550 5550 4650 3150  1500 6300 15600 9600 111700 1200 6900 5700 4350 38700 8700 23550 45150 11100 47700 7800  38400 139200 200000     11250 7350 37500 6750 7650 16350 23700 25050 33450 6300 27000 29550 167100    5700 4950 5250 6450 34800 8100 6900 33600 20250 53100  4350 52350 67800 146400      8250 2400 13650 14100 63450  31800 12000 16500 36150 23100 10350 138000 4950 1650 16800  31050 19200 55200 9300 62000 45000 13050 3900 51600 295000    10950 1650 19050 2250 10200 13050 72300 4950  34200 34650 3900 10650 4050     5550 7800 1950 31200 4650 60600 11400  26550 5250 40950 12750 89550 64500 295000     2850 6900 24450 12750 51450 13650 52200 14550 77850  5100 104550 93750 295000      13200    77250 5250 44700 10000 10050 155100 18750 9000 8550 295000     26550 8250 128850 0 64500 28050 81450 25350 150300  117900 7950 32550 295000       15600 5250 71850 12000 200400 5100 114750 295950 173250 26700 A                                                                                                                                                                                                                                                                                                                               
solde = -4210100                                                    Saint-Paul : -509000              Grenoble : -114200                 Grenoble : -225000                 Grenoble : -60000                 Grenoble : -135300             Anvers : -345250                 Anvers : -1072150                 Anvers : -713300                 Anvers : -594950                 Anvers : -403150                   ANVERS -83300               U                                                                                                                                                                                                                                                                                                                               
                                                      0.2810734463276836               0.8351259654948386                  0.6394230769230769                  0.8823529411764706                  0.7347058823529412              0.6361959957850368                  0.1714451313755796                  0.47972283005105765                  0.5592962962962963                  0.6160476190476191                    0.9206666666666666                                                                                                                                                                                                                                                                                                                                              
pich : 0.7943810773527136                                                                                                                                                                                                                                                   !!!                                                                                                                                                                                                                                                                                                                               
salaire = 14860500                                                   221050 218850 176600 157650 110550 81000 81000 81000 81000 60850 130550 131400 113400 107350 158950 83100 109350 92600   149900 144200 122250 97200 85200 67100 57450 45600 77750 94150 105600 128700 125100 105700 104150 88200 108100  149700 146200 60000 54000  47000 47000 47000 47000 47000 47000 47000 47000 47000 47000 47000   47000 47000 47000 47000 47000 47000 47000 47000 47000 47000 107000 107000 107000 107000 107000 107000 107000  107000 107000 107000 107000 93000 71000 65000 72000 72000 72000 72000 72000 98000 97000 74000 74000   74000 74000 74000 70000 70000 70000 70000 70000 80000 80000 80000 76000 76000 76000 76000 76000   76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000 76000   76000 76000 76000 76000 76000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000  70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 70000 97000 97000 101000 101000 101000 101000 101000 101000 101000 101000 101000 101000  101000 101000 101000 101000 101000 101000 101000 101000 101000 101000 !!!!!                                                                                                                                                                                                                                                                                                                               
recettes = 11804900                                                  26600   19350 59100 6150 6750 24450 181800 6600 137850 137700 4200  40650 13950 12900 297000        114450 149100 41700 51750 2550  11550 6900   405000        91950 187200 147150 51750 6000   39000 73500  446100     31200 73050       143400 71550 22950   462150        156900 76050 193650 66750     73800 42600 516000        103500 83850 158100    145950 3750 58800  680250        105000 247800 83850 114300  11550  15750 138600 51450 425850        155700 163950 174300 128100 26700 11550 22950  106800 86700 504450        177450    214650 188700   1103550 31500 549150      71400  263700 21900 218700       12750 88650 297000   9900 4050  11550       !!!!!!!                                                                                                                                                                                                                                                                                                                               
solde = -3055600                                                                   Lyon : -1247800                 Lyon : -923350                 Lyon : 115750                 Lyon : -414700                 Lyon : -234250                 Lyon : 42200                 Lyon : -21850                 Lyon : 161200                 Lyon : 1005000                   LYON -579900           !!!!!!!!!                                                                                                                                                                                                                                                                                                                               
                                                                     0.4318497438816164                  0.4588742051747883                  1.1248786276836769                  0.6598031173092699                  0.8277573529411765                  1.0354026845637583                  0.98203125                  1.1321311475409837                  1.7976190476190477                    0.6268339768339768                                                                                                                                                                                                                                                                                                                                          
place : 1.1309945219492958                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
salaire = 12805650 200000 196000 148000 139000 139000 139000 139000 110000 105000 105000 143000 143000 143000 96000 96000 96000  96000 115000 109000 82000 57000 57000 164000 164000 164000 164000 164000 164000 116000 62000 62000 62000 62000 62000 62000 62000 181000 181000 189000 89300 84000 84000 84000 84000 84000 84000 84000 270000 270000 270000 270000    96500 75700 40550 42150 56450 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000 21000                                        21000 21000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 44000 90000 90000 90000 90000 90000 87000 87000 87000 87000 87000 87000   87000 87000 87000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000  43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000  43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000  43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000        43000 43000 43000 43000 S                                                                                                                                                                                                                                                                                                                               
recettes = 14483120 76500 56700 51150 75150 196200 36750 155250 570000 327000 62100 90900 450 59850 1208750    136000   55500 20250  626700  220950 20550 24150  38250 1016550 1246550    28650 22800 25350 40800 48000 416100   57300  512400 66750 313050  1181000      10350   11100 9300 188250 71250  58350   123150 29550 25950 646100                                         5850 1950 3900 1200 33600 5850 45450 71400 11400 42900 29850 34200 23400 288150 49800      12750 6150 3600 72600 76050 62850  11700 64800   14400 234000    3900 3000  6000 10350 26700 46500 81150 59100 74400 23700 48150 66600 9000 341250   15000 17250   40050 35850 27600 20550 9750 30900 52200 193950        39150 20100  17550 35850 27750 13800 27300 73500 142800 165450    4050 6900 3600 22200 1950   108300 83700 27600 43950 31650 28500 81450 192600   150000 3000 2550 6750 7670 6000 9000   45900  64650 32250 1650  85050 147000         2100 9450  1950 U                                                                                                                                                                                                                                                                                                                               
solde = 1677470              Paris : 829750                 Paris : 1603450                 Paris : 155900                   Bruxelles : 631000                                                     Nice : 34900                  Nice : -765100                 Nice : -20200             Saint-Etienne : -158900                 Saint-Etienne : -167750                 Saint Etienne 12450                   Saint Etienne -319530           C                                                                                                                                                                                                                                                                                                                               
                1.3882779597566681                  1.8898168701442841                  1.060986582169542                    2.1634553332718722                                                      1.0568403908794788                   0.4221299093655589                  0.9753658536585366              0.736046511627907                  0.7705198358413132                  1.0321705426356589                    0.5628864569083447           C                                                                                                                                                                                                                                                                                                                               
suclastones : 0.9616218299173912                                                                                                                                                                                                                                                   E                                                                                                                                                                                                                                                                                                                               
salaire = 12456300 53000 53000 53000 46000 46000 46000 46000 43000 35000 35000 35000 165000 165000     165000  104000 82000 82000 82000 82000 126000 126000 126000 126000 126000 77000 126000 78000 78000 78000 78000 78000 78000 242000 242000 189000 107400 84000 84000 84000 84000 84000 84000 84000 360000 360000 360000 360000 360000 165950 134300 121000 121000 121000 44350 64100 114650 184850 119350 117700 151000 102050 99950 87950 102550      73050  58200  83600 99100  99850 112900 100450 34000 34000 34000 34000 34000 34000 34000 109000 109000 109000 109000 109000 109000 131000 131000 131000 131000 131000 106000 106000 169000 169000 169000  169000 169000 52000 52000 52000  133000 133000 133000 133000 133000 133000 133000 133000 133000 133000                                                                                                                       S                                                                                                                                                                                                                                                                                                                               
recettes = 11978250  54150 36750 2850 92550  69150 3300 43350 1650  148800 80000           129900 329350 604300 12450   489600 9000  26850 589400        268050 157050 240750   12750 325950  272400 750 560000      93300 331800 409650 67050 43800  426500  22800 74700            64950 58650 28800 88800 5250 3150 10950 53250 59700 52650 149000      295950 169800 230850 243000 9900  150 117750  1050 584300        359550 267750 341400 257400   34350   99000 1660200 400000      300000                                                                                                                                                                                                                                                                                                                                                                                                                                                
solde = -478050            Grenoble                      Bruxelles : 448850                 Bruxelles : -1486700               Paris : -382150                    Le Havre : -290000               Bruxelles : -375250                 Bruxelles : 1595650                                                                                                                       E                                                                                                                                                                                                                                                                                                                               
                                    1.2576636050516647                  0.5527914811695344                0.7936276495207236                     0.66479801190545                0.814965483234714                  1.8748081140350876                                                                                                                       T                                                                                                                                                                                                                                                                                                                               
terrify : 0.4299593350688241                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
salaire = 2938650                                       134200 93950 76500 31000 31000 31000 31000 31000 31000 31000  31000     31000 31000 31000 31000  26000 26000 26000 26000 26000 26000 54000 28000 28000 28000 28000     28000 28000 28000 18000 18000 18000 18000 18000   18000 18000 18000 18000 18000 18000 18000 18000                                                                           18000 18000 18000 112000 112000 112000 112000 112000 112000 112000 112000 112000 112000 112000 112000 112000 112000                                                            R                                                                                                                                                                                                                                                                                                                               
recettes = 1263500                                      153600 4200  10350 1050 7650  3000 77000             19950 31350 28200  15600 25200  64800 12900  179550       11400 10050 25950      30000  17400  10800 60750                                                                                 8700   66000 26850 85050 106950 48450 68400  32400 19950                                                              E                                                                                                                                                                                                                                                                                                                               
solde = -1675150                                              Lisieux                       Clermont : -68450                   Nice : -151650                                                                                           Toulouse : -1159250                                                             U                                                                                                                                                                                                                                                                                                                               
                                                                       0.8465246636771301                    0.5231132075471698                                                                                            0.2852959309494451                                                             S                                                                                                                                                                                                                                                                                                                               
tourret : 0.837956043956044                                                                                                                                                                                                                                                   S                                                                                                                                                                                                                                                                                                                               
salaire = 4550000                                                                                                                                                                     121000 111000 102000 93000 93000 93000 93000 93000 93000 93000 93000 93000 93000   93000 93000 93000 93000 93000 70000 70000 70000 70000 70000 70000 70000 67000 67000 67000 67000   67000 67000 67000 67000 50000 50000 30000 30000 30000 30000 30000 30000 30000 30000 30000 30000   30000 30000 30000 30000 30000 30000 30000 94000 94000 94000 94000 94000 55000 55000 55000 55000   55000 55000 55000 55000 55000 55000 55000 55000 55000 I                                                                                                                                                                                                                                                                                                                               
recettes = 3812700                                                                                                                                                                     7800 18900 20400 19200 15000   30150 39600 50250 17850 307150    104650  2700 211250 19950 239100 39150 26700 23250 24600 148900 92100 68700 159000 132000 100000   12450 3750 2700 90000 9000 20100 31800 66300 101500 45150 99150 53700 52200 31350 54600 132000      16650 11550 226500 26250 33450 64500  88050 34950 61050  120600 132000   50000   5700 38700 145050 33600   T                                                                                                                                                                                                                                                                                                                               
solde = -737300                                                                                                                                                                                Villeurbanne : -737700                 Villeurbanne : 169050                Villerbanne: 137750                   Villeurbanne -84450           E                                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                  0.416376582278481                  1.1382256745707278                 1.2062125748502994                    0.9061666666666667                                                                                                                                                                                                                                                                                                                                          
unclepaul : 0.7698650314781071                                                                                                                                                                                                                                                   A                                                                                                                                                                                                                                                                                                                               
salaire = 4582550                                                                                                                         133100   187450 77000 77000 73000 57000 46000 35000 32000 36000 36000 36000 45000 45000 49000 48000 48000   48000 48000 48000 48000 48000 48000 48000 48000 43000 43000 43000 43000 43000 43000 43000         43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000   43000 43000 43000 43000 43000 43000 43000  43000 43000 43000 43000 43000 43000 43000 43000  43000  43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000 43000   43000 43000 43000 43000 43000  43000 43000 43000 43000 43000 43000 43000 60000 60000  60000  60000 60000 0 0 0 0 U                                                                                                                                                                                                                                                                                                                               
recettes = 3527945                                                                                                                        647950 2700     4050 5250 12300 71600  11850 30450 39900 7650  3000 16950 187350    8100 9600 3450  5100  5400 11100  2700 3600 46050 2100 1200 132000         1500 1500 39600 26400  9900 8700 70800 66750 30150 7650 8850 3450 9150 234000    22500 1350  7050    45750 15600 51150 103500  13350 8250 259650     9900 50 56100 1500 10950 4595  43500 79650 75300 3900 72150 15450 234000    49350 15300  4200 12000  10200 27450 25100 67500 7800 15450 54600 293850     14000 6150                                                                                                                                                                                                                                                                                                                                    
solde = -1054605                                                                                                                        Troyes                  Villeurbanne : -537100                 Villeurbanne : -454600                      Nice : -169600                 Nice : -116850                 Nice : -80955                 Nice : -53200         R                                                                                                                                                                                                                                                                                                                               
                                                                                                                                            0.4208852229230686                  0.3363503649635036                       0.7534883720930232                  0.8188372093023256                  0.8823328488372093                  0.9163522012578617         D                                                                                                                                                                                                                                                                                                                               
wolfi : 0.7739535892431143                                                                                                                                                                                                                                                   V                                                                                                                                                                                                                                                                                                                               
salaire = 4611000 147000 147000 147000 139000 139000  139000 110000 105000 105000 105000 105000 105000 96000 96000 96000 96000 96000 96000  96000 96000 57000 57000 63000 63000 63000 63000 63000 63000 63000 63000 63000 63000 63000 63000    49000 49000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000 42000  42000 42000 26000 42000 42000 42000 42000 42000 54000 54000 54000 54000 54000  54000 54000 54000                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
recettes = 3568700      24600 126000 175650 302100 10950 9150  32550 24600 49800 594800         23250 8550 31350 7800 13500 23850  35250 29850  343200        37050 40200 208350 70050 34350 21750 57150 139800 10500 100950 315300       17100 17100  23250 3750 170100 10200 8250  36450 146250 234000                                                                                                                                                                            ;)                                                                                                                                                                                                                                                                                                                               
solde = -1042300                Bruxelles : -526800                  Nice : -737400                 Nice : 391450                 Nice : -169550                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
                  0.7193393713372402                   0.41196172248803825                  1.6078416149068322                  0.7971889952153111                                                                                                                                   PP                                                                                                                                                                                                                                                                                                                                                                       
zeus : 0.6197505197505198                                                                                                                                                                                                         elizabethwsan 0.7950088339222615                                                                                                                                                                                                                                                                                                                                                                        
salaire = 2886000   35000                 35000 35000 25000  25000 63000 63000 63000 63000  31000 31000 31000 31000 31000    31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000 31000   31000 31000 31000 31000 26000 26000 26000 26000 26000 26000 54000 54000 54000 54000 54000  54000                                                      54000 54000 54000 46000 35000 32000 36000 36000 45000 45000 45000 49000 48000 43000 43000 43000  43000   43000 43000   43000 43000 43000 43000 43000  43000 43000 43000 43000  43000                                        salaire = 2264000  71000 71000 71000 71000 66000 66000 66000 66000 66000 66000 66000 66000 66000   66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000 66000    66000 66000 66000 66000 66000                                                                                                                                                                                                                                                                                                                                
recettes = 1788600                   9900 7050 3450 20250  2100 8550 5250 7950 36600  4500 1500 87150 159350      1050 6750  1950 2550 7050 2550 5100 5250 1650  2550 52050 193000    6450 18150 7050  56300  1950 42300 29400 5700 18150 57150 29550 27600 183250                                                          9450 1500 8100 24450 63000   3000 7050  3900 8550 37500 138000    6450 9900 5550 2100  4350 52800 45150 9300 8100 9150 3300 7650 64200 138000                                          recettes = 1799900 900000  4800 2700 36150 8700 8250 2700 12900 90300  17100 196000    1050 11850 1050 9000 69000 76800  1350   1350 8700    196000    2850 1050 1950 54750 83550                                                                                                                                                                                                                                                                                                                                
solde = -1097400                                 Le Havre : -173400                  Lille : -214500                 Lille : -121000                                                                      Grenoble : -446500                 Grenoble : -150000                                         solde = -464100             Strasbourg -498400                  Srasbourg -679850                                                                                                                                                                                                                                                                                                                                       
                                   0.6709677419354839                   0.5675403225806451                  0.7996688741721855                                                                       0.4054593874833555                  0.7093023255813954                                                        0.43234624145785877                   0.3562026515151515                                                                                                                                                                                                                                                                                                                                       
TOTAL : 0.9743977226658749                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
salaire = 129994100 569000 600000 657000 643000 619000 480000 486000 420000 519000 427000 465000 595000 575000 352000 401000 401000 399000 701000 560000 565000 558000 487000 363000 520000 620000 620000 620000 620000 614000 568000 446000 458000 566000 623000 567000 567000 500000 879400 1024300 911950 750200 576000 576000 576000 460000 529000 613000 613000 1019000 1050000 1156050 1329850 1017600 773600 725850 656500 568700 575550 436150 419850 573200 634800 436750 403050 686450 649400 553300 445550 416450 368950 445250 580500 494800 511200 479100 358050 392550 239700 412150 528650 293900 451700 600550 493250 496100 420700 392000 335700 622800 599600 303000 384000 342850 296000 388000 369000 323000 345000 255000 271000 327000 345000 408000 408000 331000 290000 337000 271000 440000 422000 326000 326000 324000 272000 405000 405000 362000 380000 563000 563000 696100 452000 408000 488450 439000 558000 596000 716000 676000 645000 608000 600000 636000 655000 611000 611000 776000 822000 659000 772000 646000 651000 811000 649000 579000 692000 683000 736000 643000 605000 609000 621000 621000 678000 564000 607000 650000 732000 619000 576000 682000 480000 480000 506000 806000 766000 748000 723000 723000 787000 917000 1010000 917000 865000 938000 1151000 1109000 1085000 1054000 597000 926000 1045000 1051000 970000 728000 794000 794000 847000 910000 849000 934000 928000 783000 922000 922000 845000 987000 740000 671000 1081000 976000 728000 755000 785000 783000 712000 712000 707000 773000 773000 736000                                                                                                                                                                                                                                                                                                                                                               
recettes = 126665955 345650 400200 468900 134850 794850 77100 401400 854700 728700 305650 294150 223500 408650 1271750 404450 845450 474300 401500 44250 33300 191250 260550 716700 1015200 458950 960700 108750 179550 164550 736350 1476300 1368950 216050 615350 519600 392250 984100 229950 221800 499950 705450 548250 1066500 728050 320100 782450 433950 718950 666600 1980250 142200 968700 667650 171450 303000 37950 99450 418500 693700 1248600 1258950 211650 174000 598400 211350 187350 867300 259100 699150 1285650 714650 326700 17850 61650 188100 198900 244650 463050 1203450 519850 178950 188850 80700 106200 795300 110100 939050 678850 392750 669350 6300 7950 269250 461850 481650 641100 791100 336900 94650 59400 140100 280350 744750 217500 609500 410750 234000 46200 259650 199050 25650 202800 436950 276300 969900 423000 135150 141000 95400 741850 860100 218400 1685250 1004950 306300 35700 84750 199950 447950 876650 675000 294300 1168200 427050 1100650 768950 169950 540750 1342650 757650 1125650 1550000 599550 24450 574500 439200 501750 449250 1073100 1436700 1093150 245850 987850 286650 1236850 371100 2022150 954150 1317400 1353200 345900 60600 298800 87750 244650 528150 633000 1795800 1210050 508350 1261600 552750 628500 763200 1422150 761800 1594450 1937000 396750 188500 276000 184200 501950 788150 1067100 1522500 616050 544950 773200 381550 544500 656250 1228800 1148400 2165300 1575150 281700 421500 125250 344100 356550 294550 1422450 1012650 849210 721000 359195 457900 1764450 601200 1349050                                                                                                                                                                                                                                                                                                                                                               
solde = -3328145 -223350 -199800 -188100 -508150 175850 -402900 -84600 434700 209700 -121350 -170850 -371500 -166350 919750 3450 444450 75300 -299500 -515750 -531700 -366750 -226450 353700 495200 -161050 340700 -511250 -440450 -449450 168350 1030300 910950 -349950 -7650 -47400 -174750 484100 -649450 -802500 -412000 -44750 -27750 490500 152050 -139900 253450 -179050 105950 -352400 930250 -1013850 -361150 -349950 -602150 -422850 -618550 -469250 -157050 257550 828750 685750 -423150 -262750 195350 -475100 -462050 314000 -186450 282700 916700 269400 -253800 -476950 -449550 -291000 -159150 -147900 223350 791300 -8800 -114950 -262850 -519850 -387050 299200 -310600 547050 343150 -230050 69750 -296700 -376050 -73600 165850 93650 272100 468100 -8100 -160350 -211600 -186900 -64650 336750 -190500 278500 120750 -103000 -224800 -180350 -222950 -300350 -123200 112950 4300 564900 18000 -226850 -239000 -467600 178850 164000 -233600 1277250 516500 -132700 -522300 -511250 -516050 -228050 231650 67000 -305700 532200 -227950 489650 157950 -606050 -281250 683650 -14350 479650 899000 -211450 -624550 -4500 -252800 -181250 -286750 430100 831700 484150 -375150 366850 -391350 672850 -235900 1372150 222150 698400 777200 -336100 -419400 -181200 -418250 -561350 -237850 -115000 1072800 487050 -278650 344600 -457250 -288500 -101800 484150 -389200 485450 852000 -657250 -408500 -650000 -860800 -549050 -181850 339100 728500 -177950 -302050 -136800 -467450 -389500 -271750 445800 226400 1243300 730150 -705300 -318500 -545750 -736900 -619450 -433450 667450 227650 66210 9000 -352805 -249100 991450 -171800 613050                                                                                                                                                                                                                                                                                                                                                               
   -423150 -611250 -1119400 -943550 -1346450 -1431050 -996350 -786650 -908000 -1078850 -1450350 -1616700 -696950 -693500 -249050 -173750 -473250 -989000 -1520700 -1887450 -2113900 -1760200 -1265000 -1426050 -1085350 -1596600 -2037050 -2486500 -2318150 -1287850 -376900 -726850 -734500 -781900 -956650 -472550 -1122000 -1924500 -2336500 -2381250 -2409000 -1918500 -1766450 -1906350 -1652900 -1831950 -1726000 -2078400 -1148150 -2162000 -2523150 -2873100 -3475250 -3898100 -4516650 -4985900 -5142950 -4885400 -4056650 -3370900 -3794050 -4056800 -3861450 -4336550 -4798600 -4484600 -4671050 -4388350 -3471650 -3202250 -3456050 -3933000 -4382550 -4673550 -4832700 -4980600 -4757250 -3965950 -3974750 -4089700 -4352550 -4872400 -5259450 -4960250 -5270850 -4723800 -4380650 -4610700 -4540950 -4837650 -5213700 -5287300 -5121450 -5027800 -4755700 -4287600 -4295700 -4456050 -4667650 -4854550 -4919200 -4582450 -4772950 -4494450 -4373700 -4476700 -4701500 -4881850 -5104800 -5405150 -5528350 -5415400 -5411100 -4846200 -4828200 -5055050 -5294050 -5761650 -5582800 -5418800 -5652400 -4375150 -3858650 -3991350 -4513650 -5024900 -5540950 -5769000 -5537350 -5470350 -5776050 -5243850 -5471800 -4982150 -4824200 -5430250 -5711500 -5027850 -5042200 -4562550 -3663550 -3875000 -4499550 -4504050 -4756850 -4938100 -5224850 -4794750 -3963050 -3478900 -3854050 -3487200 -3878550 -3205700 -3441600 -2069450 -1847300 -1148900 -371700 -707800 -1127200 -1308400 -1726650 -2288000 -2525850 -2640850 -1568050 -1081000 -1359650 -1015050 -1472300 -1760800 -1862600 -1378450 -1767650 -1282200 -430200 -1087450 -1495950 -2145950 -3006750 -3555800 -3737650 -3398550 -2670050 -2848000 -3150050 -3286850 -3754300 -4143800 -4415550 -3969750 -3743350 -2500050 -1769900 -2475200 -2793700 -3339450 -4076350 -4695800 -5129250 -4461800 -4234150 -4167940 -4158940 -4511745 -4760845 -3769395 -3941195 -3328145                                                                                                                                                                                                                                                                                                                                                               
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
elisabethswan                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
salaire =                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
recettes =                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
solde =

Partager le fichier

Lien court vers la page de téléchargement du fichier:

Code HTML - Recopiez ce code pour partager votre fichier XLS sur un site Web:

Code BB-Code - Utilisez ce code pour partager votre tableau sur un forum Web compatible avec les tags BB:

Lien permanent vers la page de téléchargement du fichier:

Signaler un contenu illicite

finances-agneaux-2013 (XLSX)

Aperçu texte

Sur le même sujet..

Partager le fichier