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

{"sheet":"Feuil1","index":0,"n_rows":18,"n_cols":10,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["Modification des performances moyennes de troupeau"]
[]
["Données du troupeau"]
[]
[null,null,"LAIT (kg)","MG (kg)","MP (kg)","TB (g/kg)","TP (g/kg)"]
[null,"AUTRE RACE",9329,{"$f":"C6*F6/1000","v":364.76390000000004},{"$f":"C6*G6/1000","v":297.5951},39.1,31.9]
[null,"JERSIAISE",5052,{"$f":"C7*F7/1000","v":279.37559999999996},{"$f":"C7*G7/1000","v":193.49159999999998},55.3,38.299999999999997]
[]
[]
["(% appliqués au lait et MG/MP puis calcul des TB/TP)"]
[]
["% JERSIAISE","LAIT (kg)","MG (kg)","MP (kg)","TB (g/L)","gain","TP (g/L)","gain","prix du lait/1000L","gain économique/1000L"]
[0,{"$f":"C6","v":9329},{"$f":"$D$6","v":364.76390000000004},{"$f":"E6","v":297.5951},{"$f":"(C13/(B13/1.032))*1000","v":40.351200000000006},null,{"$f":"D13/(B13/1.033)*1000","v":32.952699999999993},null,{"$f":"300+(E13-38)*2.6+(G13-32)*6.6","v":312.40093999999999}]
[0.1,{"$f":"((C$6*(1-$A14)+C$7*$A14))","v":8901.3000000000011},{"$f":"((D$6*(1-$A14)+D$7*$A14))","v":356.22507000000007},{"$f":"((E$6*(1-$A14)+E$7*$A14))","v":287.18475000000001},{"$f":"(C14/(B14/1.032))*1000","v":41.300065410670356},{"$f":"E14-E$13","v":0.94886541067035068},{"$f":"D14/(B14/1.033)*1000","v":33.327923645984292},{"$f":"G14-G$13","v":0.37522364598429903},{"$f":"300+(E14-38)*2.6+(G14-32)*6.6","v":317.34446613123924},{"$f":"I14-$I$13","v":4.9435261312392527}]
[0.25,{"$f":"((C$6*(1-$A15)+C$7*$A15))","v":8259.75},343.41682500000002,271.56922500000002,42.907613838191239,{"$f":"E15-E$13","v":2.5564138381912329},33.963619894669932,{"$f":"G15-G$13","v":1.0109198946699394},325.71968728411878,{"$f":"I15-$I$13","v":13.318747284118786}]
[0.5,7190.5,322.06975,245.54334999999998,46.224321257214378,5.8731212572143718,35.275193734788949,2.3224937347889565,342.99951391836447,30.59857391836448]
[0.75,6121.25,300.72267499999998,219.51747499999999,50.699742797631195,10.34854279763119,37.04497474780478,4.0922747478047867,366.31616460935265,53.915224609352663]
[1,5052,279.37559999999996,193.49159999999998,57.069599999999994,16.718399999999988,39.56389999999999,6.6111999999999966,399.50269999999995,87.101759999999956]

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

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