Centre_et_impayes (XLSX) - Fichier XLS

Fichier partagé
Centre_et_impayes (XLSX)

Télécharger Retour aux fichiers du jour
Aperçu texte

   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°1 Prévision d'impayés  
   3289.43  8 Coût du centre n°1 "$11 700 000.00"  
      "$126 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°1 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 66 1.52 100.32 "$4 579 166.00" "$572 395.75" "$476 784.00" "$95 611.75" "$736 458.00"
2 Morn Killcult 63 1.5 94.5 "$4 313 508.00" "$539 188.50" "$455 112.00" "$84 076.50" "$693 732.00"
3 per2cho7 62 1.49 92.38 "$4 216 740.00" "$527 092.50" "$447 888.00" "$79 204.50" "$678 169.00"
4 bourru 59 1.47 86.73 "$3 958 842.00" "$494 855.25" "$426 216.00" "$68 639.25" "$636 692.00"
5 Philippe Pauleau 58 1.46 84.68 "$3 865 269.00" "$483 158.63" "$418 992.00" "$64 166.63" "$621 643.00"
6 Baptiste Picot 58 1.46 84.68 "$3 865 269.00" "$483 158.63" "$418 992.00" "$64 166.63" "$621 643.00"
7 Nicopatch 76770 57 1.46 83.22 "$3 798 626.00" "$474 828.25" "$411 768.00" "$63 060.25" "$610 925.00"
8 Patrice Cherouk 55 1.44 79.2 "$3 615 131.00" "$451 891.38" "$397 320.00" "$54 571.38" "$581 414.00"
9 Yvan Griffon 55 1.44 79.2 "$3 615 131.00" "$451 891.38" "$397 320.00" "$54 571.38" "$581 414.00"
10 Vincent Ribeyrol 55 1.44 79.2 "$3 615 131.00" "$451 891.38" "$397 320.00" "$54 571.38" "$581 414.00"
11 Gilles Bordes 54 1.44 77.76 "$3 549 402.00" "$443 675.25" "$390 096.00" "$53 579.25" "$570 843.00"
12 Ganda La 53 1.43 75.79 "$3 459 480.00" "$432 435.00" "$382 872.00" "$49 563.00" "$556 381.00"
13 Nicolas GAY 53 1.43 75.79 "$3 459 480.00" "$432 435.00" "$382 872.00" "$49 563.00" "$556 381.00"
14 Michael Jocelyne Chaize 52 1.43 74.36 "$3 394 206.00" "$424 275.75" "$375 648.00" "$48 627.75" "$545 883.00"
15 Anthony Chupin 52 1.43 74.36 "$3 394 206.00" "$424 275.75" "$375 648.00" "$48 627.75" "$545 883.00"
16 Michael Zanthor 51 1.42 72.42 "$3 305 654.00" "$413 206.75" "$368 424.00" "$44 782.75" "$531 641.00"
17 Magalie Lavergne 50 1.41 70.5 "$3 218 014.00" "$402 251.75" "$361 200.00" "$41 051.75" "$517 546.00"
18 Jean Xavier Rigaut 50 1.41 70.5 "$3 218 014.00" "$402 251.75" "$361 200.00" "$41 051.75" "$517 546.00"
19 LAMIRALE 49 1.41 69.09 "$3 153 655.00" "$394 206.88" "$353 976.00" "$40 230.88" "$507 196.00"
20 Christophe Massif 49 1.41 69.09 "$3 153 655.00" "$394 206.88" "$353 976.00" "$40 230.88" "$507 196.00"
21 Ludovic Rinaldi 49 1.41 69.09 "$2 646 459.00" "$330 807.38" "$353 976.00" "-$23 168.63" 
22 Guénaëlle 48 1.4 67.2 "$2 574 063.00" "$321 757.88" "$346 752.00" "-$24 994.13" 
23 indoboy 47 1.39 65.33 "$2 502 434.00" "$312 804.25" "$339 528.00" "-$26 723.75" 
24 Christophe Bayle 47 1.39 65.33 "$2 502 434.00" "$312 804.25" "$339 528.00" "-$26 723.75" 
25 Vincent Monier 47 1.39 65.33 "$2 502 434.00" "$312 804.25" "$339 528.00" "-$26 723.75" 
26 Phil Jnn 46 1.39 63.94 "$2 449 190.00" "$306 148.75" "$332 304.00" "-$26 155.25" 
27 Pierre Kaczorowski 45 1.38 62.1 "$2 378 710.00" "$297 338.75" "$325 080.00" "-$27 741.25" 
28 Stephane Dano 44 1.37 60.28 "$2 308 996.00" "$288 624.50" "$317 856.00" "-$29 231.50" 
29 Mathieu Bureau 44 1.37 60.28 "$2 308 996.00" "$288 624.50" "$317 856.00" "-$29 231.50" 
30 Adrien le Baron 44 1.37 60.28 "$2 308 996.00" "$288 624.50" "$317 856.00" "-$29 231.50" 
31 Jean Donval 44 1.37 60.28 "$2 308 996.00" "$288 624.50" "$317 856.00" "-$29 231.50" 
32 Clément Hamon fourcade 43 1.37 58.91 "$2 256 519.00" "$282 064.88" "$310 632.00" "-$28 567.13" 
33 Theo KLEIN 42 1.36 57.12 "$2 187 954.00" "$273 494.25" "$303 408.00" "-$29 913.75" 
34 Gauthier 42 1.36 57.12 "$2 187 954.00" "$273 494.25" "$303 408.00" "-$29 913.75" 
35 Jeremy Duval 42 1.36 57.12 "$2 187 954.00" "$273 494.25" "$303 408.00" "-$29 913.75" 
36 Bulls14 42 1.36 57.12 "$2 187 954.00" "$273 494.25" "$303 408.00" "-$29 913.75" 
37 Damien Leroux 41 1.35 55.35 "$2 120 155.00" "$265 019.38" "$296 184.00" "-$31 164.63" 
38 Franck Hennebert 41 1.35 55.35 "$2 120 155.00" "$265 019.38" "$296 184.00" "-$31 164.63" 
39 Hélène James 40 1.35 54 "$2 068 443.00" "$258 555.38" "$288 960.00" "-$30 404.63" 
40 Medhi Ebran 39 1.34 52.26 "$2 001 794.00" "$250 224.25" "$281 736.00" "-$31 511.75" 
41 Bertrand le Brun 39 1.34 52.26 "$2 001 794.00" "$250 224.25" "$281 736.00" "-$31 511.75" 
42 Rémi Leconte 39 1.34 52.26 "$2 001 794.00" "$250 224.25" "$281 736.00" "-$31 511.75" 
43 Denis Robin 39 1.34 52.26 "$2 001 794.00" "$250 224.25" "$281 736.00" "-$31 511.75" 
44 Thomas Damour 38 1.34 50.92 "$1 950 466.00" "$243 808.25" "$274 512.00" "-$30 703.75" 
45 Marvin Dano 37 1.33 49.21 "$1 884 965.00" "$235 620.63" "$267 288.00" "-$31 667.38" 
46 Dominique Rousseau 36 1.32 47.52 "$1 820 230.00" "$227 528.75" "$260 064.00" "-$32 535.25" 
47 Benjamin C 36 1.32 47.52 "$1 820 230.00" "$227 528.75" "$260 064.00" "-$32 535.25" 
48 tsdway2 36 1.32 47.52 "$1 820 230.00" "$227 528.75" "$260 064.00" "-$32 535.25" 
49 Ivane Pauleau 35 1.32 46.2 "$1 769 668.00" "$221 208.50" "$252 840.00" "-$31 631.50" 
50 Benoît Huard 35 1.32 46.2 "$1 769 668.00" "$221 208.50" "$252 840.00" "-$31 631.50" 
     "$126 000 008.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°2 Prévision d'impayés  
   3208.08  8 Coût du centre n°2 "$10 200 000.00"  
      "$111 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°2 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 65 1.51 98.15 "$4 038 231.00" "$504 778.88" "$425 880.00" "$78 898.88" "$642 228.00"
2 Morn Killcult 62 1.49 92.38 "$3 800 833.00" "$475 104.13" "$406 224.00" "$68 880.13" "$604 473.00"
3 per2cho7 61 1.48 90.28 "$3 714 432.00" "$464 304.00" "$399 672.00" "$64 632.00" "$590 732.00"
4 bourru 58 1.46 84.68 "$3 484 028.00" "$435 503.50" "$380 016.00" "$55 487.50" "$554 089.00"
5 Philippe Pauleau 57 1.46 83.22 "$3 423 959.00" "$427 994.88" "$373 464.00" "$54 530.88" "$544 536.00"
6 Baptiste Picot 57 1.46 83.22 "$3 423 959.00" "$427 994.88" "$373 464.00" "$54 530.88" "$544 536.00"
7 Nicopatch 76770 56 1.45 81.2 "$3 340 849.00" "$417 606.13" "$366 912.00" "$50 694.13" "$531 318.00"
8 Patrice Cherouk 54 1.44 77.76 "$3 199 315.00" "$399 914.38" "$353 808.00" "$46 106.38" "$508 809.00"
9 Yvan Griffon 54 1.44 77.76 "$3 199 315.00" "$399 914.38" "$353 808.00" "$46 106.38" "$508 809.00"
10 Vincent Ribeyrol 54 1.44 77.76 "$3 199 315.00" "$399 914.38" "$353 808.00" "$46 106.38" "$508 809.00"
11 Gilles Bordes 53 1.43 75.79 "$3 118 263.00" "$389 782.88" "$347 256.00" "$42 526.88" "$495 919.00"
12 Ganda La 52 1.43 74.36 "$3 059 428.00" "$382 428.50" "$340 704.00" "$41 724.50" "$486 562.00"
13 Nicolas GAY 52 1.43 74.36 "$3 059 428.00" "$382 428.50" "$340 704.00" "$41 724.50" "$486 562.00"
14 Michael Jocelyne Chaize 51 1.42 72.42 "$2 979 610.00" "$372 451.25" "$334 152.00" "$38 299.25" "$473 868.00"
15 Anthony Chupin 51 1.42 72.42 "$2 979 610.00" "$372 451.25" "$334 152.00" "$38 299.25" "$473 868.00"
16 Michael Zanthor 50 1.41 70.5 "$2 900 614.00" "$362 576.75" "$327 600.00" "$34 976.75" "$461 305.00"
17 Magalie Lavergne 49 1.41 69.09 "$2 842 601.00" "$355 325.13" "$321 048.00" "$34 277.13" "$452 078.00"
18 Jean Xavier Rigaut 49 1.41 69.09 "$2 842 601.00" "$355 325.13" "$321 048.00" "$34 277.13" "$452 078.00"
19 LAMIRALE 48 1.4 67.2 "$2 764 841.00" "$345 605.13" "$314 496.00" "$31 109.13" "$439 712.00"
20 Christophe Massif 48 1.4 67.2 "$2 764 841.00" "$345 605.13" "$314 496.00" "$31 109.13" "$439 712.00"
21 Ludovic Rinaldi 48 1.4 67.2 "$2 325 129.00" "$290 641.13" "$314 496.00" "-$23 854.88" 
22 Guénaëlle 47 1.39 65.33 "$2 260 427.00" "$282 553.38" "$307 944.00" "-$25 390.63" 
23 indoboy 46 1.39 63.94 "$2 212 333.00" "$276 541.63" "$301 392.00" "-$24 850.38" 
24 Christophe Bayle 46 1.39 63.94 "$2 212 333.00" "$276 541.63" "$301 392.00" "-$24 850.38" 
25 Vincent Monier 46 1.39 63.94 "$2 212 333.00" "$276 541.63" "$301 392.00" "-$24 850.38" 
26 Phil Jnn 45 1.38 62.1 "$2 148 668.00" "$268 583.50" "$294 840.00" "-$26 256.50" 
27 Pierre Kaczorowski 44 1.37 60.28 "$2 085 696.00" "$260 712.00" "$288 288.00" "-$27 576.00" 
28 Stephane Dano 43 1.37 58.91 "$2 038 294.00" "$254 786.75" "$281 736.00" "-$26 949.25" 
29 Mathieu Bureau 43 1.37 58.91 "$2 038 294.00" "$254 786.75" "$281 736.00" "-$26 949.25" 
30 Adrien le Baron 43 1.37 58.91 "$2 038 294.00" "$254 786.75" "$281 736.00" "-$26 949.25" 
31 Jean Donval 43 1.37 58.91 "$2 038 294.00" "$254 786.75" "$281 736.00" "-$26 949.25" 
32 Clément Hamon fourcade 42 1.36 57.12 "$1 976 360.00" "$247 045.00" "$275 184.00" "-$28 139.00" 
33 Theo KLEIN 41 1.35 55.35 "$1 915 117.00" "$239 389.63" "$268 632.00" "-$29 242.38" 
34 Gauthier 41 1.35 55.35 "$1 915 117.00" "$239 389.63" "$268 632.00" "-$29 242.38" 
35 Jeremy Duval 41 1.35 55.35 "$1 915 117.00" "$239 389.63" "$268 632.00" "-$29 242.38" 
36 Bulls14 41 1.35 55.35 "$1 915 117.00" "$239 389.63" "$268 632.00" "-$29 242.38" 
37 Damien Leroux 40 1.35 54 "$1 868 407.00" "$233 550.88" "$262 080.00" "-$28 529.13" 
38 Franck Hennebert 40 1.35 54 "$1 868 407.00" "$233 550.88" "$262 080.00" "-$28 529.13" 
39 Hélène James 39 1.34 52.26 "$1 808 203.00" "$226 025.38" "$255 528.00" "-$29 502.63" 
40 Medhi Ebran 38 1.34 50.92 "$1 761 839.00" "$220 229.88" "$248 976.00" "-$28 746.13" 
41 Bertrand le Brun 38 1.34 50.92 "$1 761 839.00" "$220 229.88" "$248 976.00" "-$28 746.13" 
42 Rémi Leconte 38 1.34 50.92 "$1 761 839.00" "$220 229.88" "$248 976.00" "-$28 746.13" 
43 Denis Robin 38 1.34 50.92 "$1 761 839.00" "$220 229.88" "$248 976.00" "-$28 746.13" 
44 Thomas Damour 37 1.33 49.21 "$1 702 673.00" "$212 834.13" "$242 424.00" "-$29 589.88" 
45 Marvin Dano 36 1.32 47.52 "$1 644 198.00" "$205 524.75" "$235 872.00" "-$30 347.25" 
46 Dominique Rousseau 35 1.32 46.2 "$1 598 526.00" "$199 815.75" "$229 320.00" "-$29 504.25" 
47 Benjamin C 35 1.32 46.2 "$1 598 526.00" "$199 815.75" "$229 320.00" "-$29 504.25" 
48 tsdway2 35 1.32 46.2 "$1 598 526.00" "$199 815.75" "$229 320.00" "-$29 504.25" 
49 Ivane Pauleau 34 1.31 44.54 "$1 541 090.00" "$192 636.25" "$222 768.00" "-$30 131.75" 
50 Benoît Huard 34 1.31 44.54 "$1 541 090.00" "$192 636.25" "$222 768.00" "-$30 131.75" 
     "$110 999 998.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°3 Prévision d'impayés  
   3121.63  8 Coût du centre n°3 "$9 700 000.00"  
      "$105 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°3 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 64 1.5 96 "$3 841 061.00" "$480 132.63" "$377 856.00" "$102 276.63" "$611 979.00"
2 Morn Killcult 61 1.48 90.28 "$3 612 199.00" "$451 524.88" "$360 144.00" "$91 380.88" "$575 516.00"
3 per2cho7 60 1.48 88.8 "$3 552 982.00" "$444 122.75" "$354 240.00" "$89 882.75" "$566 081.00"
4 bourru 57 1.46 83.22 "$3 329 721.00" "$416 215.13" "$336 528.00" "$79 687.13" "$530 510.00"
5 Philippe Pauleau 56 1.45 81.2 "$3 248 898.00" "$406 112.25" "$330 624.00" "$75 488.25" "$517 633.00"
6 Baptiste Picot 56 1.45 81.2 "$3 248 898.00" "$406 112.25" "$330 624.00" "$75 488.25" "$517 633.00"
7 Nicopatch 76770 55 1.44 79.2 "$3 168 876.00" "$396 109.50" "$324 720.00" "$71 389.50" "$504 883.00"
8 Patrice Cherouk 53 1.43 75.79 "$3 032 438.00" "$379 054.75" "$312 912.00" "$66 142.75" "$483 145.00"
9 Yvan Griffon 53 1.43 75.79 "$3 032 438.00" "$379 054.75" "$312 912.00" "$66 142.75" "$483 145.00"
10 Vincent Ribeyrol 53 1.43 75.79 "$3 032 438.00" "$379 054.75" "$312 912.00" "$66 142.75" "$483 145.00"
11 Gilles Bordes 52 1.43 74.36 "$2 975 222.00" "$371 902.75" "$307 008.00" "$64 894.75" "$474 029.00"
12 Ganda La 51 1.42 72.42 "$2 897 601.00" "$362 200.13" "$301 104.00" "$61 096.13" "$461 662.00"
13 Nicolas GAY 51 1.42 72.42 "$2 897 601.00" "$362 200.13" "$301 104.00" "$61 096.13" "$461 662.00"
14 Michael Jocelyne Chaize 50 1.41 70.5 "$2 820 779.00" "$352 597.38" "$295 200.00" "$57 397.38" "$449 422.00"
15 Anthony Chupin 50 1.41 70.5 "$2 820 779.00" "$352 597.38" "$295 200.00" "$57 397.38" "$449 422.00"
16 Michael Zanthor 49 1.41 69.09 "$2 764 364.00" "$345 545.50" "$289 296.00" "$56 249.50" "$440 434.00"
17 Magalie Lavergne 48 1.4 67.2 "$2 688 744.00" "$336 093.00" "$283 392.00" "$52 701.00" "$428 386.00"
18 Jean Xavier Rigaut 48 1.4 67.2 "$2 688 744.00" "$336 093.00" "$283 392.00" "$52 701.00" "$428 386.00"
19 LAMIRALE 47 1.39 65.33 "$2 613 923.00" "$326 740.38" "$277 488.00" "$49 252.38" "$416 465.00"
20 Christophe Massif 47 1.39 65.33 "$2 613 923.00" "$326 740.38" "$277 488.00" "$49 252.38" "$416 465.00"
21 Ludovic Rinaldi 47 1.39 65.33 "$2 197 458.00" "$274 682.25" "$277 488.00" "-$2 805.75" 
22 Guénaëlle 46 1.39 63.94 "$2 150 703.00" "$268 837.88" "$271 584.00" "-$2 746.13" 
23 indoboy 45 1.38 62.1 "$2 088 813.00" "$261 101.63" "$265 680.00" "-$4 578.38" 
24 Christophe Bayle 45 1.38 62.1 "$2 088 813.00" "$261 101.63" "$265 680.00" "-$4 578.38" 
25 Vincent Monier 45 1.38 62.1 "$2 088 813.00" "$261 101.63" "$265 680.00" "-$4 578.38" 
26 Phil Jnn 44 1.37 60.28 "$2 027 595.00" "$253 449.38" "$259 776.00" "-$6 326.63" 
27 Pierre Kaczorowski 43 1.37 58.91 "$1 981 513.00" "$247 689.13" "$253 872.00" "-$6 182.88" 
28 Stephane Dano 42 1.36 57.12 "$1 921 304.00" "$240 163.00" "$247 968.00" "-$7 805.00" 
29 Mathieu Bureau 42 1.36 57.12 "$1 921 304.00" "$240 163.00" "$247 968.00" "-$7 805.00" 
30 Adrien le Baron 42 1.36 57.12 "$1 921 304.00" "$240 163.00" "$247 968.00" "-$7 805.00" 
31 Jean Donval 42 1.36 57.12 "$1 921 304.00" "$240 163.00" "$247 968.00" "-$7 805.00" 
32 Clément Hamon fourcade 41 1.35 55.35 "$1 861 768.00" "$232 721.00" "$242 064.00" "-$9 343.00" 
33 Theo KLEIN 40 1.35 54 "$1 816 359.00" "$227 044.88" "$236 160.00" "-$9 115.13" 
34 Gauthier 40 1.35 54 "$1 816 359.00" "$227 044.88" "$236 160.00" "-$9 115.13" 
35 Jeremy Duval 40 1.35 54 "$1 816 359.00" "$227 044.88" "$236 160.00" "-$9 115.13" 
36 Bulls14 40 1.35 54 "$1 816 359.00" "$227 044.88" "$236 160.00" "-$9 115.13" 
37 Damien Leroux 39 1.34 52.26 "$1 757 832.00" "$219 729.00" "$230 256.00" "-$10 527.00" 
38 Franck Hennebert 39 1.34 52.26 "$1 757 832.00" "$219 729.00" "$230 256.00" "-$10 527.00" 
39 Hélène James 38 1.34 50.92 "$1 712 759.00" "$214 094.88" "$224 352.00" "-$10 257.13" 
40 Medhi Ebran 37 1.33 49.21 "$1 655 241.00" "$206 905.13" "$218 448.00" "-$11 542.88" 
41 Bertrand le Brun 37 1.33 49.21 "$1 655 241.00" "$206 905.13" "$218 448.00" "-$11 542.88" 
42 Rémi Leconte 37 1.33 49.21 "$1 655 241.00" "$206 905.13" "$218 448.00" "-$11 542.88" 
43 Denis Robin 37 1.33 49.21 "$1 655 241.00" "$206 905.13" "$218 448.00" "-$11 542.88" 
44 Thomas Damour 36 1.32 47.52 "$1 598 396.00" "$199 799.50" "$212 544.00" "-$12 744.50" 
45 Marvin Dano 35 1.32 46.2 "$1 553 996.00" "$194 249.50" "$206 640.00" "-$12 390.50" 
46 Dominique Rousseau 34 1.31 44.54 "$1 498 160.00" "$187 270.00" "$200 736.00" "-$13 466.00" 
47 Benjamin C 34 1.31 44.54 "$1 498 160.00" "$187 270.00" "$200 736.00" "-$13 466.00" 
48 tsdway2 34 1.31 44.54 "$1 498 160.00" "$187 270.00" "$200 736.00" "-$13 466.00" 
49 Ivane Pauleau 33 1.3 42.9 "$1 442 996.00" "$180 374.50" "$194 832.00" "-$14 457.50" 
50 Benoît Huard 33 1.3 42.9 "$1 442 996.00" "$180 374.50" "$194 832.00" "-$14 457.50" 
     "$105 000 008.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°4 Prévision d'impayés  
   2906.57  9 Coût du centre n°4 "$8 900 000.00"  
      "$98 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°4 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 63 1.52 95.76 "$3 812 539.00" "$423 615.44" "$332 640.00" "$90 975.44" "$583 826.00"
2 Morn Killcult 60 1.49 89.4 "$3 559 326.00" "$395 480.67" "$316 800.00" "$78 680.67" "$545 051.00"
3 per2cho7 59 1.48 87.32 "$3 476 514.00" "$386 279.33" "$311 520.00" "$74 759.33" "$532 370.00"
4 bourru 56 1.44 80.64 "$3 210 559.00" "$356 728.78" "$295 680.00" "$61 048.78" "$491 643.00"
5 Philippe Pauleau 55 1.43 78.65 "$3 131 331.00" "$347 925.67" "$290 400.00" "$57 525.67" "$479 511.00"
6 Baptiste Picot 55 1.43 78.65 "$3 131 331.00" "$347 925.67" "$290 400.00" "$57 525.67" "$479 511.00"
7 Nicopatch 76770 54 1.42 76.68 "$3 052 898.00" "$339 210.89" "$285 120.00" "$54 090.89" "$467 500.00"
8 Patrice Cherouk 52 1.4 72.8 "$2 898 422.00" "$322 046.89" "$274 560.00" "$47 486.89" "$443 845.00"
9 Yvan Griffon 52 1.4 72.8 "$2 898 422.00" "$322 046.89" "$274 560.00" "$47 486.89" "$443 845.00"
10 Vincent Ribeyrol 52 1.4 72.8 "$2 898 422.00" "$322 046.89" "$274 560.00" "$47 486.89" "$443 845.00"
11 Gilles Bordes 51 1.39 70.89 "$2 822 378.00" "$313 597.56" "$269 280.00" "$44 317.56" "$432 200.00"
12 Ganda La 50 1.37 68.5 "$2 727 224.00" "$303 024.89" "$264 000.00" "$39 024.89" "$417 629.00"
13 Nicolas GAY 50 1.37 68.5 "$2 727 224.00" "$303 024.89" "$264 000.00" "$39 024.89" "$417 629.00"
14 Michael Jocelyne Chaize 49 1.36 66.64 "$2 653 171.00" "$294 796.78" "$258 720.00" "$36 076.78" "$406 289.00"
15 Anthony Chupin 49 1.36 66.64 "$2 653 171.00" "$294 796.78" "$258 720.00" "$36 076.78" "$406 289.00"
16 Michael Zanthor 48 1.35 64.8 "$2 579 914.00" "$286 657.11" "$253 440.00" "$33 217.11" "$395 071.00"
17 Magalie Lavergne 47 1.34 62.98 "$2 507 453.00" "$278 605.89" "$248 160.00" "$30 445.89" "$383 974.00"
18 Jean Xavier Rigaut 47 1.34 62.98 "$2 507 453.00" "$278 605.89" "$248 160.00" "$30 445.89" "$383 974.00"
19 LAMIRALE 46 1.33 61.18 "$2 435 789.00" "$270 643.22" "$242 880.00" "$27 763.22" "$373 000.00"
20 Christophe Massif 46 1.33 61.18 "$2 435 789.00" "$270 643.22" "$242 880.00" "$27 763.22" "$373 000.00"
21 Ludovic Rinaldi 46 1.33 61.18 "$2 062 789.00" "$229 198.78" "$242 880.00" "-$13 681.22" 
22 Guénaëlle 45 1.32 59.4 "$2 002 773.00" "$222 530.33" "$237 600.00" "-$15 069.67" 
23 indoboy 44 1.31 57.64 "$1 943 432.00" "$215 936.89" "$232 320.00" "-$16 383.11" 
24 Christophe Bayle 44 1.31 57.64 "$1 943 432.00" "$215 936.89" "$232 320.00" "-$16 383.11" 
25 Vincent Monier 44 1.31 57.64 "$1 943 432.00" "$215 936.89" "$232 320.00" "-$16 383.11" 
26 Phil Jnn 43 1.3 55.9 "$1 884 765.00" "$209 418.33" "$227 040.00" "-$17 621.67" 
27 Pierre Kaczorowski 42 1.28 53.76 "$1 812 611.00" "$201 401.22" "$221 760.00" "-$20 358.78" 
28 Stephane Dano 41 1.27 52.07 "$1 755 629.00" "$195 069.89" "$216 480.00" "-$21 410.11" 
29 Mathieu Bureau 41 1.27 52.07 "$1 755 629.00" "$195 069.89" "$216 480.00" "-$21 410.11" 
30 Adrien le Baron 41 1.27 52.07 "$1 755 629.00" "$195 069.89" "$216 480.00" "-$21 410.11" 
31 Jean Donval 41 1.27 52.07 "$1 755 629.00" "$195 069.89" "$216 480.00" "-$21 410.11" 
32 Clément Hamon fourcade 40 1.26 50.4 "$1 699 323.00" "$188 813.67" "$211 200.00" "-$22 386.33" 
33 Theo KLEIN 39 1.25 48.75 "$1 643 690.00" "$182 632.22" "$205 920.00" "-$23 287.78" 
34 Gauthier 39 1.25 48.75 "$1 643 690.00" "$182 632.22" "$205 920.00" "-$23 287.78" 
35 Jeremy Duval 39 1.25 48.75 "$1 643 690.00" "$182 632.22" "$205 920.00" "-$23 287.78" 
36 Bulls14 39 1.25 48.75 "$1 643 690.00" "$182 632.22" "$205 920.00" "-$23 287.78" 
37 Damien Leroux 38 1.24 47.12 "$1 588 732.00" "$176 525.78" "$200 640.00" "-$24 114.22" 
38 Franck Hennebert 38 1.24 47.12 "$1 588 732.00" "$176 525.78" "$200 640.00" "-$24 114.22" 
39 Hélène James 37 1.23 45.51 "$1 534 448.00" "$170 494.22" "$195 360.00" "-$24 865.78" 
40 Medhi Ebran 36 1.22 43.92 "$1 480 838.00" "$164 537.56" "$190 080.00" "-$25 542.44" 
41 Bertrand le Brun 36 1.22 43.92 "$1 480 838.00" "$164 537.56" "$190 080.00" "-$25 542.44" 
42 Rémi Leconte 36 1.22 43.92 "$1 480 838.00" "$164 537.56" "$190 080.00" "-$25 542.44" 
43 Denis Robin 36 1.22 43.92 "$1 480 838.00" "$164 537.56" "$190 080.00" "-$25 542.44" 
44 Thomas Damour 35 1.21 42.35 "$1 427 903.00" "$158 655.89" "$184 800.00" "-$26 144.11" 
45 Marvin Dano 34 1.19 40.46 "$1 364 178.00" "$151 575.33" "$179 520.00" "-$27 944.67" 
46 Dominique Rousseau 33 1.18 38.94 "$1 312 929.00" "$145 881.00" "$174 240.00" "-$28 359.00" 
47 Benjamin C 33 1.18 38.94 "$1 312 929.00" "$145 881.00" "$174 240.00" "-$28 359.00" 
48 tsdway2 33 1.18 38.94 "$1 312 929.00" "$145 881.00" "$174 240.00" "-$28 359.00" 
49 Ivane Pauleau 32 1.17 37.44 "$1 262 354.00" "$140 261.56" "$168 960.00" "-$28 698.44" 
50 Benoît Huard 32 1.17 37.44 "$1 262 354.00" "$140 261.56" "$168 960.00" "-$28 698.44" 
     "$98 000 003.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°5 Prévision d'impayés  
   2817.93  9 Coût du centre n°5 "$8 200 000.00"  
      "$91 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°5 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 62 1.51 93.62 "$3 563 703.00" "$395 967.00" "$290 160.00" "$105 807.00" "$540 413.00"
2 Morn Killcult 59 1.48 87.32 "$3 323 890.00" "$369 321.11" "$276 120.00" "$93 201.11" "$504 047.00"
3 per2cho7 58 1.46 84.68 "$3 223 397.00" "$358 155.22" "$271 440.00" "$86 715.22" "$488 808.00"
4 bourru 55 1.43 78.65 "$2 993 861.00" "$332 651.22" "$257 400.00" "$75 251.22" "$454 000.00"
5 Philippe Pauleau 54 1.42 76.68 "$2 918 872.00" "$324 319.11" "$252 720.00" "$71 599.11" "$442 629.00"
6 Baptiste Picot 54 1.42 76.68 "$2 918 872.00" "$324 319.11" "$252 720.00" "$71 599.11" "$442 629.00"
7 Nicopatch 76770 53 1.41 74.73 "$2 844 643.00" "$316 071.44" "$248 040.00" "$68 031.44" "$431 372.00"
8 Patrice Cherouk 51 1.39 70.89 "$2 698 472.00" "$299 830.22" "$238 680.00" "$61 150.22" "$409 206.00"
9 Yvan Griffon 51 1.39 70.89 "$2 698 472.00" "$299 830.22" "$238 680.00" "$61 150.22" "$409 206.00"
10 Vincent Ribeyrol 51 1.39 70.89 "$2 698 472.00" "$299 830.22" "$238 680.00" "$61 150.22" "$409 206.00"
11 Gilles Bordes 50 1.37 68.5 "$2 607 495.00" "$289 721.67" "$234 000.00" "$55 721.67" "$395 410.00"
12 Ganda La 49 1.36 66.64 "$2 536 693.00" "$281 854.78" "$229 320.00" "$52 534.78" "$384 674.00"
13 Nicolas GAY 49 1.36 66.64 "$2 536 693.00" "$281 854.78" "$229 320.00" "$52 534.78" "$384 674.00"
14 Michael Jocelyne Chaize 48 1.35 64.8 "$2 466 652.00" "$274 072.44" "$224 640.00" "$49 432.44" "$374 052.00"
15 Anthony Chupin 48 1.35 64.8 "$2 466 652.00" "$274 072.44" "$224 640.00" "$49 432.44" "$374 052.00"
16 Michael Zanthor 47 1.34 62.98 "$2 397 373.00" "$266 374.78" "$219 960.00" "$46 414.78" "$363 547.00"
17 Magalie Lavergne 46 1.33 61.18 "$2 328 854.00" "$258 761.56" "$215 280.00" "$43 481.56" "$353 156.00"
18 Jean Xavier Rigaut 46 1.33 61.18 "$2 328 854.00" "$258 761.56" "$215 280.00" "$43 481.56" "$353 156.00"
19 LAMIRALE 45 1.32 59.4 "$2 261 098.00" "$251 233.11" "$210 600.00" "$40 633.11" "$342 881.00"
20 Christophe Massif 45 1.32 59.4 "$2 261 098.00" "$251 233.11" "$210 600.00" "$40 633.11" "$342 881.00"
21 Ludovic Rinaldi 45 1.32 59.4 "$1 918 217.00" "$213 135.22" "$210 600.00" "$2 535.22" 
22 Guénaëlle 44 1.31 57.64 "$1 861 381.00" "$206 820.11" "$205 920.00" $900.11 
23 indoboy 43 1.3 55.9 "$1 805 190.00" "$200 576.67" "$201 240.00" -$663.33 
24 Christophe Bayle 43 1.3 55.9 "$1 805 190.00" "$200 576.67" "$201 240.00" -$663.33 
25 Vincent Monier 43 1.3 55.9 "$1 805 190.00" "$200 576.67" "$201 240.00" -$663.33 
26 Phil Jnn 42 1.28 53.76 "$1 736 083.00" "$192 898.11" "$196 560.00" "-$3 661.89" 
27 Pierre Kaczorowski 41 1.27 52.07 "$1 681 507.00" "$186 834.11" "$191 880.00" "-$5 045.89" 
28 Stephane Dano 40 1.26 50.4 "$1 627 578.00" "$180 842.00" "$187 200.00" "-$6 358.00" 
29 Mathieu Bureau 40 1.26 50.4 "$1 627 578.00" "$180 842.00" "$187 200.00" "-$6 358.00" 
30 Adrien le Baron 40 1.26 50.4 "$1 627 578.00" "$180 842.00" "$187 200.00" "-$6 358.00" 
31 Jean Donval 40 1.26 50.4 "$1 627 578.00" "$180 842.00" "$187 200.00" "-$6 358.00" 
32 Clément Hamon fourcade 39 1.25 48.75 "$1 574 294.00" "$174 921.56" "$182 520.00" "-$7 598.44" 
33 Theo KLEIN 38 1.24 47.12 "$1 521 656.00" "$169 072.89" "$177 840.00" "-$8 767.11" 
34 Gauthier 38 1.24 47.12 "$1 521 656.00" "$169 072.89" "$177 840.00" "-$8 767.11" 
35 Jeremy Duval 38 1.24 47.12 "$1 521 656.00" "$169 072.89" "$177 840.00" "-$8 767.11" 
36 Bulls14 38 1.24 47.12 "$1 521 656.00" "$169 072.89" "$177 840.00" "-$8 767.11" 
37 Damien Leroux 37 1.23 45.51 "$1 469 664.00" "$163 296.00" "$173 160.00" "-$9 864.00" 
38 Franck Hennebert 37 1.23 45.51 "$1 469 664.00" "$163 296.00" "$173 160.00" "-$9 864.00" 
39 Hélène James 36 1.22 43.92 "$1 418 318.00" "$157 590.89" "$168 480.00" "-$10 889.11" 
40 Medhi Ebran 35 1.21 42.35 "$1 367 617.00" "$151 957.44" "$163 800.00" "-$11 842.56" 
41 Bertrand le Brun 35 1.21 42.35 "$1 367 617.00" "$151 957.44" "$163 800.00" "-$11 842.56" 
42 Rémi Leconte 35 1.21 42.35 "$1 367 617.00" "$151 957.44" "$163 800.00" "-$11 842.56" 
43 Denis Robin 35 1.21 42.35 "$1 367 617.00" "$151 957.44" "$163 800.00" "-$11 842.56" 
44 Thomas Damour 34 1.19 40.46 "$1 306 583.00" "$145 175.89" "$159 120.00" "-$13 944.11" 
45 Marvin Dano 33 1.18 38.94 "$1 257 498.00" "$139 722.00" "$154 440.00" "-$14 718.00" 
46 Dominique Rousseau 32 1.17 37.44 "$1 209 058.00" "$134 339.78" "$149 760.00" "-$15 420.22" 
47 Benjamin C 32 1.17 37.44 "$1 209 058.00" "$134 339.78" "$149 760.00" "-$15 420.22" 
48 tsdway2 32 1.17 37.44 "$1 209 058.00" "$134 339.78" "$149 760.00" "-$15 420.22" 
49 Ivane Pauleau 31 1.16 35.96 "$1 161 264.00" "$129 029.33" "$145 080.00" "-$16 050.67" 
50 Benoît Huard 31 1.16 35.96 "$1 161 264.00" "$129 029.33" "$145 080.00" "-$16 050.67" 
     "$91 000 001.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°6 Prévision d'impayés  
   2727.47  10 Coût du centre n°6 "$7 600 000.00"  
      "$84 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°6 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 61 1.5 91.5 "$3 321 643.00" "$332 164.30" "$250 344.00" "$81 820.30" "$503 647.00"
2 Morn Killcult 58 1.46 84.68 "$3 074 062.00" "$307 406.20" "$238 032.00" "$69 374.20" "$466 107.00"
3 per2cho7 57 1.45 82.65 "$3 000 369.00" "$300 036.90" "$233 928.00" "$66 108.90" "$454 933.00"
4 bourru 54 1.42 76.68 "$2 783 645.00" "$278 364.50" "$221 616.00" "$56 748.50" "$422 072.00"
5 Philippe Pauleau 53 1.41 74.73 "$2 712 857.00" "$271 285.70" "$217 512.00" "$53 773.70" "$411 339.00"
6 Baptiste Picot 53 1.41 74.73 "$2 712 857.00" "$271 285.70" "$217 512.00" "$53 773.70" "$411 339.00"
7 Nicopatch 76770 52 1.4 72.8 "$2 642 794.00" "$264 279.40" "$213 408.00" "$50 871.40" "$400 716.00"
8 Patrice Cherouk 50 1.37 68.5 "$2 486 694.00" "$248 669.40" "$205 200.00" "$43 469.40" "$377 047.00"
9 Yvan Griffon 50 1.37 68.5 "$2 486 694.00" "$248 669.40" "$205 200.00" "$43 469.40" "$377 047.00"
10 Vincent Ribeyrol 50 1.37 68.5 "$2 486 694.00" "$248 669.40" "$205 200.00" "$43 469.40" "$377 047.00"
11 Gilles Bordes 49 1.36 66.64 "$2 419 173.00" "$241 917.30" "$201 096.00" "$40 821.30" "$366 809.00"
12 Ganda La 48 1.35 64.8 "$2 352 377.00" "$235 237.70" "$196 992.00" "$38 245.70" "$356 681.00"
13 Nicolas GAY 48 1.35 64.8 "$2 352 377.00" "$235 237.70" "$196 992.00" "$38 245.70" "$356 681.00"
14 Michael Jocelyne Chaize 47 1.34 62.98 "$2 286 307.00" "$228 630.70" "$192 888.00" "$35 742.70" "$346 663.00"
15 Anthony Chupin 47 1.34 62.98 "$2 286 307.00" "$228 630.70" "$192 888.00" "$35 742.70" "$346 663.00"
16 Michael Zanthor 46 1.33 61.18 "$2 220 963.00" "$222 096.30" "$188 784.00" "$33 312.30" "$336 755.00"
17 Magalie Lavergne 45 1.32 59.4 "$2 156 345.00" "$215 634.50" "$184 680.00" "$30 954.50" "$326 957.00"
18 Jean Xavier Rigaut 45 1.32 59.4 "$2 156 345.00" "$215 634.50" "$184 680.00" "$30 954.50" "$326 957.00"
19 LAMIRALE 44 1.31 57.64 "$2 092 454.00" "$209 245.40" "$180 576.00" "$28 669.40" "$317 270.00"
20 Christophe Massif 44 1.31 57.64 "$2 092 454.00" "$209 245.40" "$180 576.00" "$28 669.40" "$317 270.00"
21 Ludovic Rinaldi 44 1.31 57.64 "$1 775 184.00" "$177 518.40" "$180 576.00" "-$3 057.60" 
22 Guénaëlle 43 1.3 55.9 "$1 721 595.00" "$172 159.50" "$176 472.00" "-$4 312.50" 
23 indoboy 42 1.28 53.76 "$1 655 688.00" "$165 568.80" "$172 368.00" "-$6 799.20" 
24 Christophe Bayle 42 1.28 53.76 "$1 655 688.00" "$165 568.80" "$172 368.00" "-$6 799.20" 
25 Vincent Monier 42 1.28 53.76 "$1 655 688.00" "$165 568.80" "$172 368.00" "-$6 799.20" 
26 Phil Jnn 41 1.27 52.07 "$1 603 640.00" "$160 364.00" "$168 264.00" "-$7 900.00" 
27 Pierre Kaczorowski 40 1.26 50.4 "$1 552 208.00" "$155 220.80" "$164 160.00" "-$8 939.20" 
28 Stephane Dano 39 1.25 48.75 "$1 501 391.00" "$150 139.10" "$160 056.00" "-$9 916.90" 
29 Mathieu Bureau 39 1.25 48.75 "$1 501 391.00" "$150 139.10" "$160 056.00" "-$9 916.90" 
30 Adrien le Baron 39 1.25 48.75 "$1 501 391.00" "$150 139.10" "$160 056.00" "-$9 916.90" 
31 Jean Donval 39 1.25 48.75 "$1 501 391.00" "$150 139.10" "$160 056.00" "-$9 916.90" 
32 Clément Hamon fourcade 38 1.24 47.12 "$1 451 191.00" "$145 119.10" "$155 952.00" "-$10 832.90" 
33 Theo KLEIN 37 1.23 45.51 "$1 401 607.00" "$140 160.70" "$151 848.00" "-$11 687.30" 
34 Gauthier 37 1.23 45.51 "$1 401 607.00" "$140 160.70" "$151 848.00" "-$11 687.30" 
35 Jeremy Duval 37 1.23 45.51 "$1 401 607.00" "$140 160.70" "$151 848.00" "-$11 687.30" 
36 Bulls14 37 1.23 45.51 "$1 401 607.00" "$140 160.70" "$151 848.00" "-$11 687.30" 
37 Damien Leroux 36 1.22 43.92 "$1 352 638.00" "$135 263.80" "$147 744.00" "-$12 480.20" 
38 Franck Hennebert 36 1.22 43.92 "$1 352 638.00" "$135 263.80" "$147 744.00" "-$12 480.20" 
39 Hélène James 35 1.21 42.35 "$1 304 286.00" "$130 428.60" "$143 640.00" "-$13 211.40" 
40 Medhi Ebran 34 1.19 40.46 "$1 246 078.00" "$124 607.80" "$139 536.00" "-$14 928.20" 
41 Bertrand le Brun 34 1.19 40.46 "$1 246 078.00" "$124 607.80" "$139 536.00" "-$14 928.20" 
42 Rémi Leconte 34 1.19 40.46 "$1 246 078.00" "$124 607.80" "$139 536.00" "-$14 928.20" 
43 Denis Robin 34 1.19 40.46 "$1 246 078.00" "$124 607.80" "$139 536.00" "-$14 928.20" 
44 Thomas Damour 33 1.18 38.94 "$1 199 265.00" "$119 926.50" "$135 432.00" "-$15 505.50" 
45 Marvin Dano 32 1.17 37.44 "$1 153 069.00" "$115 306.90" "$131 328.00" "-$16 021.10" 
46 Dominique Rousseau 31 1.16 35.96 "$1 107 488.00" "$110 748.80" "$127 224.00" "-$16 475.20" 
47 Benjamin C 31 1.16 35.96 "$1 107 488.00" "$110 748.80" "$127 224.00" "-$16 475.20" 
48 tsdway2 31 1.16 35.96 "$1 107 488.00" "$110 748.80" "$127 224.00" "-$16 475.20" 
49 Ivane Pauleau 30 1.15 34.5 "$1 062 523.00" "$106 252.30" "$123 120.00" "-$16 867.70" 
50 Benoît Huard 30 1.15 34.5 "$1 062 523.00" "$106 252.30" "$123 120.00" "-$16 867.70" 
     "$84 000 003.00"    
   Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°7 Prévision d'impayés  
   2616.27  10 Coût du centre n°7 "$6 900 000.00"  
      "$77 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°7 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 60 1.5 90 "$3 111 634.00" "$311 163.40" "$213 120.00" "$98 043.40" "$462 825.00"
2 Morn Killcult 57 1.47 83.79 "$2 896 931.00" "$289 693.10" "$202 464.00" "$87 229.10" "$430 890.00"
3 per2cho7 56 1.45 81.2 "$2 807 386.00" "$280 738.60" "$198 912.00" "$81 826.60" "$417 571.00"
4 bourru 53 1.41 74.73 "$2 583 694.00" "$258 369.40" "$188 256.00" "$70 113.40" "$384 299.00"
5 Philippe Pauleau 52 1.4 72.8 "$2 516 966.00" "$251 696.60" "$184 704.00" "$66 992.60" "$374 374.00"
6 Baptiste Picot 52 1.4 72.8 "$2 516 966.00" "$251 696.60" "$184 704.00" "$66 992.60" "$374 374.00"
7 Nicopatch 76770 51 1.39 70.89 "$2 450 931.00" "$245 093.10" "$181 152.00" "$63 941.10" "$364 552.00"
8 Patrice Cherouk 49 1.36 66.64 "$2 303 992.00" "$230 399.20" "$174 048.00" "$56 351.20" "$342 696.00"
9 Yvan Griffon 49 1.36 66.64 "$2 303 992.00" "$230 399.20" "$174 048.00" "$56 351.20" "$342 696.00"
10 Vincent Ribeyrol 49 1.36 66.64 "$2 303 992.00" "$230 399.20" "$174 048.00" "$56 351.20" "$342 696.00"
11 Gilles Bordes 48 1.35 64.8 "$2 240 377.00" "$224 037.70" "$170 496.00" "$53 541.70" "$333 234.00"
12 Ganda La 47 1.34 62.98 "$2 177 453.00" "$217 745.30" "$166 944.00" "$50 801.30" "$323 875.00"
13 Nicolas GAY 47 1.34 62.98 "$2 177 453.00" "$217 745.30" "$166 944.00" "$50 801.30" "$323 875.00"
14 Michael Jocelyne Chaize 46 1.32 60.72 "$2 099 316.00" "$209 931.60" "$163 392.00" "$46 539.60" "$312 253.00"
15 Anthony Chupin 46 1.32 60.72 "$2 099 316.00" "$209 931.60" "$163 392.00" "$46 539.60" "$312 253.00"
16 Michael Zanthor 45 1.31 58.95 "$2 038 120.00" "$203 812.00" "$159 840.00" "$43 972.00" "$303 150.00"
17 Magalie Lavergne 44 1.3 57.2 "$1 977 616.00" "$197 761.60" "$156 288.00" "$41 473.60" "$294 151.00"
18 Jean Xavier Rigaut 44 1.3 57.2 "$1 977 616.00" "$197 761.60" "$156 288.00" "$41 473.60" "$294 151.00"
19 LAMIRALE 43 1.28 55.04 "$1 902 937.00" "$190 293.70" "$152 736.00" "$37 557.70" "$283 043.00"
20 Christophe Massif 43 1.28 55.04 "$1 902 937.00" "$190 293.70" "$152 736.00" "$37 557.70" "$283 043.00"
21 Ludovic Rinaldi 43 1.28 55.04 "$1 619 894.00" "$161 989.40" "$152 736.00" "$9 253.40" 
22 Guénaëlle 42 1.27 53.34 "$1 569 861.00" "$156 986.10" "$149 184.00" "$7 802.10" 
23 indoboy 41 1.26 51.66 "$1 520 416.00" "$152 041.60" "$145 632.00" "$6 409.60" 
24 Christophe Bayle 41 1.26 51.66 "$1 520 416.00" "$152 041.60" "$145 632.00" "$6 409.60" 
25 Vincent Monier 41 1.26 51.66 "$1 520 416.00" "$152 041.60" "$145 632.00" "$6 409.60" 
26 Phil Jnn 40 1.25 50 "$1 471 561.00" "$147 156.10" "$142 080.00" "$5 076.10" 
27 Pierre Kaczorowski 39 1.23 47.97 "$1 411 815.00" "$141 181.50" "$138 528.00" "$2 653.50" 
28 Stephane Dano 38 1.22 46.36 "$1 364 431.00" "$136 443.10" "$134 976.00" "$1 467.10" 
29 Mathieu Bureau 38 1.22 46.36 "$1 364 431.00" "$136 443.10" "$134 976.00" "$1 467.10" 
30 Adrien le Baron 38 1.22 46.36 "$1 364 431.00" "$136 443.10" "$134 976.00" "$1 467.10" 
31 Jean Donval 38 1.22 46.36 "$1 364 431.00" "$136 443.10" "$134 976.00" "$1 467.10" 
32 Clément Hamon fourcade 37 1.21 44.77 "$1 317 635.00" "$131 763.50" "$131 424.00" $339.50 
33 Theo KLEIN 36 1.19 42.84 "$1 260 833.00" "$126 083.30" "$127 872.00" "-$1 788.70" 
34 Gauthier 36 1.19 42.84 "$1 260 833.00" "$126 083.30" "$127 872.00" "-$1 788.70" 
35 Jeremy Duval 36 1.19 42.84 "$1 260 833.00" "$126 083.30" "$127 872.00" "-$1 788.70" 
36 Bulls14 36 1.19 42.84 "$1 260 833.00" "$126 083.30" "$127 872.00" "-$1 788.70" 
37 Damien Leroux 35 1.18 41.3 "$1 215 509.00" "$121 550.90" "$124 320.00" "-$2 769.10" 
38 Franck Hennebert 35 1.18 41.3 "$1 215 509.00" "$121 550.90" "$124 320.00" "-$2 769.10" 
39 Hélène James 34 1.17 39.78 "$1 170 774.00" "$117 077.40" "$120 768.00" "-$3 690.60" 
40 Medhi Ebran 33 1.16 38.28 "$1 126 627.00" "$112 662.70" "$117 216.00" "-$4 553.30" 
41 Bertrand le Brun 33 1.16 38.28 "$1 126 627.00" "$112 662.70" "$117 216.00" "-$4 553.30" 
42 Rémi Leconte 33 1.16 38.28 "$1 126 627.00" "$112 662.70" "$117 216.00" "-$4 553.30" 
43 Denis Robin 33 1.16 38.28 "$1 126 627.00" "$112 662.70" "$117 216.00" "-$4 553.30" 
44 Thomas Damour 32 1.14 36.48 "$1 073 651.00" "$107 365.10" "$113 664.00" "-$6 298.90" 
45 Marvin Dano 31 1.13 35.03 "$1 030 975.00" "$103 097.50" "$110 112.00" "-$7 014.50" 
46 Dominique Rousseau 30 1.12 33.6 "$988 889.00" "$98 888.90" "$106 560.00" "-$7 671.10" 
47 Benjamin C 30 1.12 33.6 "$988 889.00" "$98 888.90" "$106 560.00" "-$7 671.10" 
48 tsdway2 30 1.12 33.6 "$988 889.00" "$98 888.90" "$106 560.00" "-$7 671.10" 
49 Ivane Pauleau 29 1.1 31.9 "$938 856.00" "$93 885.60" "$103 008.00" "-$9 122.40" 
50 Benoît Huard 29 1.1 31.9 "$938 856.00" "$93 885.60" "$103 008.00" "-$9 122.40" 
     "$77 000 000.00"    
 Nb de jours restant  Somme des lvl avec pondération  Nb de jours souhaité Contribution pour le centre n°8 Prévision d'impayés  
 72  2437.09  10 Coût du centre n°8 "$6 200 000.00"  
      "$70 000 000.00"   
         
  Niveau Pondération Niveau avec pondération Contribution pour le centre n°8 Contribution journalière moyenne Gains journaliers grâce aux centres terminés Cout net journalier de la contribution Report
1 Gill Grissom 59 1.5 88.5 "$2 970 688.00" "$297 068.80" "$178 416.00" "$118 652.80" "$428 722.00"
2 Morn Killcult 56 1.45 81.2 "$2 725 649.00" "$272 564.90" "$169 344.00" "$103 220.90" "$393 359.00"
3 per2cho7 55 1.44 79.2 "$2 658 514.00" "$265 851.40" "$166 320.00" "$99 531.40" "$383 670.00"
4 bourru 52 1.39 72.28 "$2 426 230.00" "$242 623.00" "$157 248.00" "$85 375.00" "$350 147.00"
5 Philippe Pauleau 51 1.37 69.87 "$2 345 333.00" "$234 533.30" "$154 224.00" "$80 309.30" "$338 472.00"
6 Baptiste Picot 51 1.37 69.87 "$2 345 333.00" "$234 533.30" "$154 224.00" "$80 309.30" "$338 472.00"
7 Nicopatch 76770 50 1.36 68 "$2 282 563.00" "$228 256.30" "$151 200.00" "$77 056.30" "$329 414.00"
8 Patrice Cherouk 48 1.32 63.36 "$2 126 811.00" "$212 681.10" "$145 152.00" "$67 529.10" "$306 936.00"
9 Yvan Griffon 48 1.32 63.36 "$2 126 811.00" "$212 681.10" "$145 152.00" "$67 529.10" "$306 936.00"
10 Vincent Ribeyrol 48 1.32 63.36 "$2 126 811.00" "$212 681.10" "$145 152.00" "$67 529.10" "$306 936.00"
11 Gilles Bordes 47 1.31 61.57 "$2 066 727.00" "$206 672.70" "$142 128.00" "$64 544.70" "$298 265.00"
12 Ganda La 46 1.29 59.34 "$1 991 872.00" "$199 187.20" "$139 104.00" "$60 083.20" "$287 462.00"
13 Nicolas GAY 46 1.29 59.34 "$1 991 872.00" "$199 187.20" "$139 104.00" "$60 083.20" "$287 462.00"
14 Michael Jocelyne Chaize 45 1.28 57.6 "$1 933 465.00" "$193 346.50" "$136 080.00" "$57 266.50" "$279 033.00"
15 Anthony Chupin 45 1.28 57.6 "$1 933 465.00" "$193 346.50" "$136 080.00" "$57 266.50" "$279 033.00"
16 Michael Zanthor 44 1.26 55.44 "$1 860 960.00" "$186 096.00" "$133 056.00" "$53 040.00" "$268 569.00"
17 Magalie Lavergne 43 1.24 53.32 "$1 789 798.00" "$178 979.80" "$130 032.00" "$48 947.80" "$258 299.00"
18 Jean Xavier Rigaut 43 1.24 53.32 "$1 789 798.00" "$178 979.80" "$130 032.00" "$48 947.80" "$258 299.00"
19 LAMIRALE 42 1.23 51.66 "$1 734 076.00" "$173 407.60" "$127 008.00" "$46 399.60" "$250 257.00"
20 Christophe Massif 42 1.23 51.66 "$1 734 076.00" "$173 407.60" "$127 008.00" "$46 399.60" "$250 257.00"
21 Ludovic Rinaldi 42 1.23 51.66 "$1 483 819.00" "$148 381.90" "$127 008.00" "$21 373.90" 
22 Guénaëlle 41 1.21 49.61 "$1 424 937.00" "$142 493.70" "$123 984.00" "$18 509.70" 
23 indoboy 40 1.2 48 "$1 378 693.00" "$137 869.30" "$120 960.00" "$16 909.30" 
24 Christophe Bayle 40 1.2 48 "$1 378 693.00" "$137 869.30" "$120 960.00" "$16 909.30" 
25 Vincent Monier 40 1.2 48 "$1 378 693.00" "$137 869.30" "$120 960.00" "$16 909.30" 
26 Phil Jnn 39 1.18 46.02 "$1 321 822.00" "$132 182.20" "$117 936.00" "$14 246.20" 
27 Pierre Kaczorowski 38 1.16 44.08 "$1 266 100.00" "$126 610.00" "$114 912.00" "$11 698.00" 
28 Stephane Dano 37 1.15 42.55 "$1 222 154.00" "$122 215.40" "$111 888.00" "$10 327.40" 
29 Mathieu Bureau 37 1.15 42.55 "$1 222 154.00" "$122 215.40" "$111 888.00" "$10 327.40" 
30 Adrien le Baron 37 1.15 42.55 "$1 222 154.00" "$122 215.40" "$111 888.00" "$10 327.40" 
31 Jean Donval 37 1.15 42.55 "$1 222 154.00" "$122 215.40" "$111 888.00" "$10 327.40" 
32 Clément Hamon fourcade 36 1.13 40.68 "$1 168 443.00" "$116 844.30" "$108 864.00" "$7 980.30" 
33 Theo KLEIN 35 1.11 38.85 "$1 115 880.00" "$111 588.00" "$105 840.00" "$5 748.00" 
34 Gauthier 35 1.11 38.85 "$1 115 880.00" "$111 588.00" "$105 840.00" "$5 748.00" 
35 Jeremy Duval 35 1.11 38.85 "$1 115 880.00" "$111 588.00" "$105 840.00" "$5 748.00" 
36 Bulls14 35 1.11 38.85 "$1 115 880.00" "$111 588.00" "$105 840.00" "$5 748.00" 
37 Damien Leroux 34 1.1 37.4 "$1 074 232.00" "$107 423.20" "$102 816.00" "$4 607.20" 
38 Franck Hennebert 34 1.1 37.4 "$1 074 232.00" "$107 423.20" "$102 816.00" "$4 607.20" 
39 Hélène James 33 1.08 35.64 "$1 023 680.00" "$102 368.00" "$99 792.00" "$2 576.00" 
40 Medhi Ebran 32 1.07 34.24 "$983 468.00" "$98 346.80" "$96 768.00" "$1 578.80" 
41 Bertrand le Brun 32 1.07 34.24 "$983 468.00" "$98 346.80" "$96 768.00" "$1 578.80" 
42 Rémi Leconte 32 1.07 34.24 "$983 468.00" "$98 346.80" "$96 768.00" "$1 578.80" 
43 Denis Robin 32 1.07 34.24 "$983 468.00" "$98 346.80" "$96 768.00" "$1 578.80" 
44 Thomas Damour 31 1.05 32.55 "$934 926.00" "$93 492.60" "$93 744.00" -$251.40 
45 Marvin Dano 30 1.03 30.9 "$887 534.00" "$88 753.40" "$90 720.00" "-$1 966.60" 
46 Dominique Rousseau 29 1.02 29.58 "$849 620.00" "$84 962.00" "$87 696.00" "-$2 734.00" 
47 Benjamin C 29 1.02 29.58 "$849 620.00" "$84 962.00" "$87 696.00" "-$2 734.00" 
48 tsdway2 29 1.02 29.58 "$849 620.00" "$84 962.00" "$87 696.00" "-$2 734.00" 
49 Ivane Pauleau 28 1 28 "$804 238.00" "$80 423.80" "$84 672.00" "-$4 248.20" 
50 Benoît Huard 28 1 28 "$804 238.00" "$80 423.80" "$84 672.00" "-$4 248.20" 
     "$70 000 000.00"
Centre_et_impayes (XLSX) - Fichier XLS

Centre_et_impayes (XLSX)

Aperçu texte

Sur le même sujet

Partager le fichier

Lien court

Code HTML

Code BB

Lien permanent
