{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Feuil1"],"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":36,"n_cols":11,"rows_kept":36,"cut":false,"hidden":false,"merged":[[0,2,0,6]]}
[null,null,"CAPACITE D'EMPRUNT\nwww.calculateurimmo.fr"]
[null,null,"Données concernant le prêt"]
[]
[null,null,null,"Date de début :","Janvier",2017]
[]
[null,1,null,"Montant du prêt :",null," €"]
[]
[null,null,null,"Mensualité :",null," €/mois hors assurance"]
[]
[null,null,null,"Durée :",null,"mois"]
[]
[null,null,null,"Taux d'intérêt :",null," %"]
[]
[null,null,null,"Taux d'assurance :",null," % du montant emprunté"]
[]
[null,null,null,"Frais de dossier :",null," €"]
[]
[null,null,null,"Frais de garantie :",null," €"]
[]
[null,1,"Bilan global du prêt"]
[]
[null,null,null,"Montant du prêt :",null,"€"]
[]
[null,null,null,"Mensualité :",null,"€/mois hors assurance"]
[null,null,null,"Assurance :",null,"€/mois"]
[null,null,null,"Mensualité totale :",null,"€/mois"]
[]
[null,null,null,"Coût des intérêts :",null,"€"]
[null,null,null,"Coût de l'assurance :",null,"€"]
[null,null,null,"Coût des frais liés au prêt :",null,"€"]
[null,null,null,"Coût total du prêt :",null,"€"]
[]
[null,null,null,"TAEG :",null,"%"]
[]
[null,null,"Tableau d'amortissement"]
[null,null,"N°","Date","Capital\nrestant dû","Capital\nremboursé","Intérêts","Cumul des Intérêts","Assurance","Mensualité\nhors assurance","Mensualité\navec assurance"]