{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["SYNTHESE","RECETTES","DCH","CHAPEAU","TS","ECARTS","Synthese DS","MO Qte","BETON Qte","ACIER Qte","DETAILS","RECAP IND","Transfert","Ecart PP","Ecart Indirects","Ecart STGO","Ecart STCEA","Ecart STCET","Risques","OPP","PAM"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":18,"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":"SYNTHESE","index":0,"n_rows":56,"n_cols":14,"rows_kept":56,"cut":false,"hidden":false,"merged":[[11,12,11,13],[22,2,22,3],[9,4,9,9],[10,6,10,7],[11,2,12,3],[11,5,12,5],[11,7,12,7],[11,9,12,9],[16,2,16,3],[2,4,2,9],[4,4,4,9],[4,12,4,13],[5,4,5,9],[3,4,3,9],[6,4,6,9],[29,2,29,3],[31,2,31,3],[38,2,38,3],[24,2,24,3],[23,2,23,3],[50,6,51,6],[50,7,51,7],[50,8,51,8],[39,2,39,3],[40,2,40,3],[50,3,51,3],[50,4,51,4],[50,5,51,5]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Mois de référence",null,null,"2017-01-01"]
[null,null,null,null,"BYMARO",null,null,null,null,null,"Monnaie locale",null,null,"Dirhams"]
[null,null,null,"POINT 50%",null,null,null,null,null,null,"Taux de conversion",null,null,"1 € = 10,85dh"]
[null,null,null,null,null,null,null,null,null,null,"Date de l'OS",null,"2015-10-12"]
[null,null,null,null,"LES FAUBOURGS D'ANFA ",null,null,null,null,null,"Délai TCE",null,null,"26 mois"]
[null,null,null,"2017-03-06","CASABLANCA",null,null,null,null,null,"Surface de référence",null,null,"4783m² SHO"]
[null,null,null,null,null,null,null,null,null,null,"Douanes"]
[]
[null,null,null,null,"SYNTHESE BUDGETS & MARGE"]
[null,null,null,null,null,null,"en dh"]
[null,null,"DESCRIPTION",null,null,"OBJECTIF",null,"OBJECTIF CONFORME",null,{"$f":"D4","v":"POINT 50%"},null,null,"ECART"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Valeur","%"]
[]
[]
[]
[null,null,"RECETTE / ACTIVITE FDC",null,null,{"$f":"RECETTES!F56","v":303500010},null,{"$f":"RECETTES!H56","v":305565607},null,{"$f":"RECETTES!J56","v":305565607},null,null,{"$f":"J17-H17","v":0},{"$f":"IF(H17=0,0,M17/H17)","v":0}]
[]
[]
[]
[]
[null,null,"DIRECT DE PART PROPRE",null,null,{"$f":"DCH!F20","v":86618187.122464105},null,{"$f":"DCH!K20","v":86618187.122464105},null,{"$f":"DCH!M20","v":169202507.84142113},null,null,{"$f":"H22-J22","v":-82584320.718957022},{"$f":"M22/H22","v":-0.95342933698434662}]
[null,null,"SOUS TRAITANT",null,null,{"$f":"DCH!F26","v":129009357.68000001},null,{"$f":"DCH!K26","v":129009357.68000001},null,{"$f":"DCH!M26","v":82885598.879999995},null,null,46123758.800000012,{"$f":"M23/H23","v":0.35752258308585055}]
[null,null,"INDIRECT",null,null,{"$f":"DCH!F41","v":51085587.609999999},null,{"$f":"DCH!K41","v":51129656.939999998},null,{"$f":"DCH!M41","v":218756287.11000001},null,null,-167626630.17000002,-3.2784618595565336]
[null,null,"ALEAS - RISQUES IDENTIFIES",null,null,{"$f":"DCH!F46","v":0},null,{"$f":"DCH!K46","v":0},null,{"$f":"DCH!M46","v":0},null,null,0,{"$error":"#DIV/0!"}]
[null,null,"REVISION - ESCALATION",null,null,{"$f":"DCH!F47","v":0},null,{"$f":"DCH!K47","v":0},null,{"$f":"DCH!M47","v":0},null,null,0,{"$error":"#DIV/0!"}]
[]
[null,null,"DEPENSES CHANTIER  (révisé)",null,null,{"$f":"SUM(F22:F26)","v":266713132.41246414},null,{"$f":"SUM(H22:H26)","v":266757201.74246413},null,{"$f":"SUM(J22:J26)","v":470844393.83142114},null,null,-204087192.08895701,{"$f":"IF(H28=0,0,M28/H28)","v":-0.7650672250115641}]
[]
[null,null,"Frais généraux",null,null,33293951.100000001,null,33520547.09,null,33520547.09,null,null,{"$f":"J30-H30","v":0},{"$f":"M30/H30","v":0}]
[null,null,"Aléas",null,null,33293951.100000001,null,33520547.09,null,33520547.09,null,null,{"$f":"J31-H31","v":0},{"$f":"M31/H31","v":0}]
[null,null,"Autres frais proportionnels",null,null,33293951.100000001,null,33520547.09,null,33520547.09,null,null,{"$f":"J32-H32","v":0},{"$f":"M32/H32","v":0}]
[null,null,"CHAPEAU",null,null,{"$f":"SUM(F30:F32)","v":99881853.300000012},{"$f":"F33/F17","v":0.32910000002965406},{"$f":"SUM(H30:H32)","v":100561641.27},{"$f":"H33/H17","v":0.32910000002061751},{"$f":"SUM(J30:J32)","v":100561641.27},{"$f":"J33/J17","v":0.32910000002061751}]
[]
[]
[null,null,"RESULTAT D'EXPLOITATION",null,null,{"$f":"F17-F33-F28","v":-63094975.712464154},{"$f":"F36/F17","v":-0.20789118165915102},{"$f":"H17-H33-H28","v":-61753236.012464106},{"$f":"H36/H17","v":-0.20209485163840479},{"$f":"J17-J33-J28","v":-265840428.10142112},{"$f":"J36/J17","v":-0.86999460021500752},null,{"$f":"J36-H36","v":-204087192.08895701},{"$f":"M36/H36","v":3.3048825497624872}]
[]
[]
[null,null,"RESULTAT FINANCIER",null,null,null,null,null,null,670850,null,null,{"$f":"J39-H39","v":670850}]
[null,null,"PRODUITS OU CHARGES EXCEP."]
[null,null,"AUTRES PRODUITS D'EXPLOITATION"]
[]
[null,null,"RESULTAT COURANT",null,null,{"$f":"F36+F39+F40+F41","v":-63094975.712464154},{"$f":"F43/F17","v":-0.20789118165915102},{"$f":"H36+H39+H40+H41","v":-61753236.012464106},{"$f":"H43/H17","v":-0.20209485163840479},{"$f":"J36+J39+J40+J41","v":-265169578.10142112},{"$f":"J43/J17","v":-0.86779916334439144},null,{"$f":"J43-H43","v":-203416342.08895701},{"$f":"M43/H43","v":3.2940191514481931}]
[]
[]
[null,null,"IMPOT",null,null,null,null,null,null,null,null,null,{"$f":"J46-H46","v":0},{"$f":"IF(H46=0,0,M46/H46)","v":0}]
[]
[null,null,"RESULTAT NET",null,null,{"$f":"F43-F46","v":-63094975.712464154},{"$f":"F48/F17","v":-0.20789118165915102},{"$f":"H43-H46","v":-61753236.012464106},{"$f":"H48/H17","v":-0.20209485163840479},{"$f":"J43-J46","v":-265169578.10142112},{"$f":"J48/J17","v":-0.86779916334439144},null,{"$f":"J48-H48","v":-203416342.08895701},{"$f":"M48/H48","v":3.2940191514481931}]
[]
[]
[null,null,null,"Transfert","Objectif","Point 20%","Point 50%"]
[]
[]
[null,null,"C.A",303500000,303500000,305547666.02999997,305547666.02999997]
[null,null,"Résultat courant",6087424,83464.962659537792,5716973.1736590266,5716973.1736590266]
[null,null,"Résultat courant (%)",3.5000000000000003E-2,0.04,7.0000000000000007E-2,7.0000000000000007E-2]

{"sheet":"RECETTES","index":1,"n_rows":56,"n_cols":12,"rows_kept":56,"cut":false,"hidden":false,"merged":[[55,2,55,3],[2,3,2,7],[5,3,5,7],[6,3,6,7],[11,1,11,11],[9,1,9,11],[37,2,37,3],[43,2,43,3],[45,2,45,3],[47,2,47,3],[53,2,53,3],[4,10,4,11]]}
[]
[null,null,null,null,null,null,null,null,"Mois de référence",null,null,{"$f":"SYNTHESE!N2","v":"2017-01-01"}]
[null,null,null,"BYMARO",null,null,null,null,"Monnaie locale",null,null,{"$f":"SYNTHESE!N3","v":"Dirhams"}]
[null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,null,null,null,"Taux de conversion",null,null,{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,"Date de l'OS",null,{"$f":"SYNTHESE!M5","v":"2015-10-12"}]
[null,null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,"Délai TCE",null,null,{"$f":"SYNTHESE!N6","v":"26 mois"}]
[null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,"Surface de référence",null,null,{"$f":"SYNTHESE!N7","v":"4783m² SHO"}]
[null,null,null,null,null,null,null,null,"Douanes"]
[]
[null,"RECETTES"]
[null,null,null,null,null,"en dh"]
[null,"DECOMPOSITION DES RECETTES POSSIBLES"]
[]
[null,null,null,null,null,"inscrites au CONTRAT",null,"intégrées a l'Objectif",null,{"$f":"CONCATENATE(\"Au \", SYNTHESE!D4)","v":"Au POINT 50%"}]
[]
[]
[]
[]
[null,null,"MARCHE DE BASE TRANCHE 1 & 2",null,null,303500000,null,{"$f":"F19","v":303500000},null,{"$f":"H19","v":303500000}]
[null,null,"TRAVAUX SUP. REGULARISE",null,null,null,null,714643,null,{"$f":"J44","v":714643}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"TOTAL",null,null,{"$f":"SUM(INDIRECT(ADDRESS(18,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":303500000},null,{"$f":"SUM(INDIRECT(ADDRESS(18,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":304214643},null,{"$f":"SUM(INDIRECT(ADDRESS(18,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":304214643}]
[]
[]
[null,null,null,null,null,"DECOMPOSITION DE L'ACTIVITE"]
[]
[null,null,null,null,null,"CONTRAT",null,"OBJECTIF Conforme",null,{"$f":"SYNTHESE!D4","v":"POINT 50%"}]
[]
[]
[null,null,"MARCHE DE BASE",null,null,{"$f":"F30","v":303500000},null,{"$f":"H30","v":304214643},null,{"$f":"J30","v":304214643}]
[]
[null,null,"TS 1 : Parking et VRD",null,null,10,null,367000,null,367000]
[null,null,"TS 2",null,null,null,null,316460,null,316460]
[null,null,"TS 3",null,null,null,null,31183,null,31183]
[null,null,"TS 4"]
[null,null,"TRAVAUX SUPPLEMENTAIRES ACQUIS",null,null,{"$f":"SUM(F39:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":10},null,{"$f":"SUM(H39:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":714643},null,{"$f":"SUM(J39:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":714643}]
[]
[null,null,"REVALORISATION"]
[]
[null,null,"PRIX DE VENTE",null,null,{"$f":"F38+F44+F46","v":303500010},null,{"$f":"H38+H44+H46","v":304929286},null,{"$f":"J38+J44+J46","v":304929286}]
[]
[]
[]
[null,null,"Recettes Diverses 1",null,null,null,null,636321,null,{"$f":"H52","v":636321}]
[null,null,"Recettes Diverses 2"]
[null,null,"RECETTES DIVERSES HORS MARCHE",null,null,{"$f":"SUM(F52:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},null,{"$f":"SUM(H52:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":636321},null,{"$f":"SUM(J52:INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":636321}]
[]
[null,null,"TOTAL ACTIVITE CHANTIER",null,null,{"$f":"SUM(F48,F54)","v":303500010},null,{"$f":"SUM(H48,H54)","v":305565607},null,{"$f":"SUM(J48,J54)","v":305565607}]

{"sheet":"DCH","index":2,"n_rows":49,"n_cols":17,"rows_kept":49,"cut":false,"hidden":false,"merged":[[48,1,48,2],[22,1,22,2],[23,1,23,2],[24,1,24,2],[25,1,25,2],[40,1,40,2],[43,1,43,2],[45,1,45,2],[46,1,46,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[28,1,28,2],[38,1,38,2],[33,1,33,2],[2,4,2,11],[3,4,3,11],[4,4,4,11],[5,4,5,11],[6,4,6,11],[39,1,39,2],[12,15,12,16],[7,4,7,11],[30,1,30,2],[31,1,31,2],[32,1,32,2],[9,4,9,11],[10,7,10,8],[12,7,12,10],[19,1,19,2],[18,1,18,2],[17,1,17,2],[16,1,16,2],[15,1,15,2]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mois de référence",null,null,null,{"$f":"SYNTHESE!N2","v":"2017-01-01"}]
[null,null,null,null,"BYMARO",null,null,null,null,null,null,null,"Monnaie locale",null,null,null,{"$f":"SYNTHESE!N3","v":"Dirhams"}]
[null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,null,null,null,null,null,null,null,"Taux de conversion",null,null,null,{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Date de l'OS",null,null,null,{"$f":"SYNTHESE!M5","v":"2015-10-12"}]
[null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,null,"Délai TCE",null,null,null,{"$f":"SYNTHESE!N6","v":"26 mois"}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,null,null,null,"Surface de référence",null,null,null,{"$f":"SYNTHESE!N7","v":"4783m² SHO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Douanes"]
[]
[null,null,null,null,"DEPENSES CHANTIER"]
[null,null,null,null,null,null,null,"en dhs"]
[]
[null,null,null,null,null,"OBJECTIF",null,"OBJECTIF CONFORME",null,null,null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"ECART"]
[null,null,null,null,null,"Transfert Initial",null,"Transferts de budget","TS","RD","Objectif Conforme",null,"Objectif ",null,null,"Valeur","%"]
[]
[null,"MAIN D'ŒUVRE DIRECTE",null,null,null,30028182.225549996,null,0,0,null,{"$f":"F16+H16+I16+J16","v":30028182.225549996},null,28363010.760499999,null,null,{"$f":"K16-M16","v":1665171.465049997},{"$f":"IF(K16=0,0,P16/K16)","v":5.545362195228578E-2}]
[null,"BETON",null,null,null,18719141.815000001,null,0,0,null,{"$f":"F17+H17+I17+J17","v":18719141.815000001},null,99094896.481890053,null,null,{"$f":"K17-M17","v":-80375754.666890055},{"$f":"IF(K17=0,0,P17/K17)","v":-4.2937734785727972}]
[null,"ACIER",null,null,null,22502671.491914112,null,0,0,null,{"$f":"F18+H18+I18+J18","v":22502671.491914112},null,28864707.789031062,null,null,{"$f":"K18-M18","v":-6362036.2971169502},{"$f":"IF(K18=0,0,P18/K18)","v":-0.28272360014689907}]
[null,"AUTRES MATERIAUX",null,null,null,15368191.59,null,-5208230.38,5208230.38,null,{"$f":"F19+H19+I19+J19","v":15368191.59},null,12879892.810000001,null,null,{"$f":"K19-M19","v":2488298.7799999993},{"$f":"IF(K19=0,0,P19/K19)","v":0.16191226960100641}]
[null,"DIRECT DE PART PROPRE (DPP)",null,null,null,{"$f":"SUM(F16:F19)","v":86618187.122464105},null,{"$f":"SUM(H16:H19)","v":-5208230.38},{"$f":"SUM(I16:I19)","v":5208230.38},{"$f":"SUM(J16:J19)","v":0},{"$f":"F20+H20+I20+J20","v":86618187.122464105},null,{"$f":"SUM(M16:M19)","v":169202507.84142113},null,null,{"$f":"K20-M20","v":-82584320.718957022},{"$f":"IF(K20=0,0,P20/K20)","v":-0.95342933698434662}]
[]
[]
[null,"GROS ŒUVRES",null,null,null,9247357.6799999997,null,5982303.6799999997,-5982303.6799999997,null,{"$f":"F23+H23+I23+J23","v":9247357.6799999997},null,10595018.880000001,null,null,{"$f":"K23-M23","v":-1347661.2000000011},{"$f":"IF(K23=0,0,P23/K23)","v":-0.14573473273502721}]
[null,"CORPS D'ETAT ARCHITECTURAUX",null,null,null,84248000,null,0,0,null,84248000,null,16991000,null,null,{"$f":"K24-M24","v":67257000},{"$f":"IF(K24=0,0,P24/K24)","v":0.79832162187826416}]
[null,"CORPS D'ETAT TECHNIQUES",null,null,null,35514000,null,0,0,null,35514000,null,55299580,null,null,{"$f":"K25-M25","v":-19785580},{"$f":"IF(K25=0,0,P25/K25)","v":-0.55712057216872224}]
[null,"SOUS TRAITANTS (ST)",null,null,null,{"$f":"SUM(F23:F25)","v":129009357.68000001},null,{"$f":"SUM(H23:H25)","v":5982303.6799999997},{"$f":"SUM(I23:I25)","v":-5982303.6799999997},{"$f":"SUM(J23:J25)","v":0},{"$f":"F26+H26+I26+J26","v":129009357.68000001},null,{"$f":"SUM(M23:M25)","v":82885598.879999995},null,null,{"$f":"K26-M26","v":46123758.800000012},{"$f":"IF(K26=0,0,P26/K26)","v":0.35752258308585055}]
[]
[]
[null,"INSTALLATION DE CHANTIER",null,null,null,2377968,null,0,0,0,{"$f":"F29+H29+I29+J29","v":2377968},null,3922625.88,null,null,{"$f":"K29-M29","v":-1544657.88},{"$f":"IF(K29=0,0,P29/K29)","v":-0.64957050725661569}]
[null,"LOCATION MATERIEL",null,null,null,4451136.2699999996,null,0,0,0,{"$f":"F30+H30+I30+J30","v":4451136.2699999996},null,62032331.359999992,null,null,{"$f":"K30-M30","v":-57581195.089999989},-12.936291229295479]
[null,"ACHATS",null,null,null,2553105,null,0,0,0,2553105,null,115463214.73999999,null,null,-112910109.73999999,-44.224624423985695]
[null,"MAIN D'OEUVRE INDIRECTE",null,null,null,4974500,null,0,0,0,4974500,null,22811670.060000002,null,null,-17837170.060000002,-3.585721190069354]
[null,"MAITRISE",null,null,null,3365795.5,null,0,0,0,3365795.5,null,4529893.97,null,null,-1164098.4699999997,-0.3458613186689446]
[null,"FRAIS DE FONCTIONNEMENT",null,null,null,3876530,null,0,0,0,3876530,null,5187719.43,null,null,-1311189.4299999997,-0.33823791638398248]
[null,"COFFRAGE",null,null,null,12964870.76,null,0,0,0,12964870.76,null,1725854.84,null,null,11239015.92,0.86688221796049747]
[null,"ENCADREMENT",null,null,null,10126417.5,null,0,0,0,10126417.5,null,1779297.6200000003,null,null,8347119.8799999999,0.82429150091826653]
[null,"ETUDES",null,null,null,290000,null,0,0,0,290000,null,524000,null,null,-234000,-0.80689655172413788]
[null,"MISSION & HEBERGEMENT",null,null,null,762300,null,0,0,0,762300,null,160554.12,null,null,601745.88,0.78938197560015744]
[null,"DEPENSES ANNEXES",null,null,null,4956000,null,0,0,0,{"$f":"F39+H39+I39+J39","v":4956000},null,232160.51,null,null,{"$f":"K39-M39","v":4723839.49},{"$f":"IF(K39=0,0,P39/K39)","v":0.95315566787732042}]
[null,"RECETTES DIVERSES",null,null,null,386964.58,null,0,0,44069.33,{"$f":"F40+H40+I40+J40","v":431033.91000000003},null,386964.58,null,null,{"$f":"K40-M40","v":44069.330000000016},{"$f":"IF(K40=0,0,P40/K40)","v":0.1022409814578162}]
[null,"INDIRECT DE PART PROPRE",null,null,null,{"$f":"SUM(F$29:F40)","v":51085587.609999999},null,{"$f":"SUM(H$29:H40)","v":0},{"$f":"SUM(I$29:I40)","v":0},{"$f":"SUM(J$29:J40)","v":44069.33},{"$f":"SUM(K$29:K40)","v":51129656.939999998},null,{"$f":"SUM(M$29:M40)","v":218756287.11000001},null,null,-167626630.17000002,-3.2784618595565336]
[]
[]
[null,"DEPENSES CHANTIER - non révisé",null,null,null,{"$f":"SUM(F26,F41,F20)","v":266713132.41246414},null,{"$f":"SUM(H26,H41,H20)","v":774073.29999999981},{"$f":"SUM(I26,I41,I20)","v":-774073.29999999981},{"$f":"SUM(J26,J41,J20)","v":44069.33},{"$f":"SUM(K26,K41,K20)","v":266757201.74246413},null,{"$f":"SUM(M26,M41,M20)","v":470844393.83142114},null,null,{"$f":"K44-M44","v":-204087192.08895701},{"$f":"IF(K44=0,0,P44/K44)","v":-0.7650672250115641}]
[]
[null,"RISQUES TECHNIQUES IDENTIFIES",null,null,null,0,null,0,0,null,{"$f":"F46+H46+I46+J46","v":0},null,0,null,null,{"$f":"K46-M46","v":0},{"$f":"IF(K46=0,0,P46/K46)","v":0}]
[null,"REVISION",null,null,null,0,null,0,0,null,{"$f":"F47+H47+I47+J47","v":0},null,0,null,null,{"$f":"K47-M47","v":0},{"$f":"IF(K47=0,0,P47/K47)","v":0}]
[]
[null,"DEPENSES CHANTIER (DCH) - révisé",null,null,null,{"$f":"F44+SUM(F46:F47)","v":266713132.41246414},null,{"$f":"SUM(H44:H47)","v":774073.29999999981},{"$f":"I44+SUM(I46:I47)","v":-774073.29999999981},{"$f":"J44+SUM(J46:J47)","v":44069.33},{"$f":"F49+H49+I49+J49","v":266757201.74246415},null,{"$f":"M44+SUM(M46:M47)","v":470844393.83142114},null,null,{"$f":"K49-M49","v":-204087192.08895698},{"$f":"IF(K49=0,0,P49/K49)","v":-0.76506722501156399}]

{"sheet":"CHAPEAU","index":3,"n_rows":52,"n_cols":18,"rows_kept":52,"cut":false,"hidden":false,"merged":[[3,3,3,4],[5,3,5,4],[2,5,2,12],[19,2,19,3],[50,4,50,16],[5,5,5,12],[6,5,6,12],[9,4,9,12],[10,7,10,8],[16,16,16,17]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Mois de référence",null,null,null,{"$f":"SYNTHESE!N2","v":"2017-01-01"}]
[null,null,null,null,null,"BYMARO",null,null,null,null,null,null,null,"Monnaie locale",null,null,null,{"$f":"SYNTHESE!N3","v":"Dirhams"}]
[null,null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,null,null,null,null,null,null,null,"Taux de conversion",null,null,null,{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de l'OS",null,null,null,{"$f":"SYNTHESE!M5","v":"2015-10-12"}]
[null,null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,null,"Délai TCE",null,null,null,{"$f":"SYNTHESE!N6","v":"26 mois"}]
[null,null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,null,null,null,"Surface de référence",null,null,null,{"$f":"SYNTHESE!N7","v":"4783m² SHO"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Douanes"]
[""]
[null,null,null,null,"FRAIS CHAPEAU"]
[null,null,null,null,null,null,null,"en dh"]
[]
[null,1,"RECETTES",null,null,null,null,{"$f":"RECETTES!F56","v":303500010},null,null,{"$f":"RECETTES!H56","v":305565607},null,null,{"$f":"RECETTES!J56","v":305565607},null,null,{"$f":"N13-K13","v":0},{"$f":"IF(K13=0,0,Q13/K13)","v":0}]
[]
[null,1,"DEPENSES CHANTIER - révisé",null,null,null,null,{"$f":"DCH!F44","v":266713132.41246414},null,null,{"$f":"DCH!K44","v":266757201.74246413},null,null,{"$f":"DCH!M44","v":470844393.83142114},null,null,{"$f":"K15-N15","v":-204087192.08895701},{"$f":"IF(K15=0,0,Q15/K15)","v":-0.7650672250115641}]
[]
[null,null,null,null,null,null,null,"OBJECTIF",null,null,"BUDGETS CONFORME",null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"ECART"]
[]
[]
[null,null,"DETAIL CHAPEAU",null,"TAUX","ASSIETTE"]
[]
[null,null,"Frais généraux BOUYGUES",null,2.5999999999999999E-2,"Total Activité",null,{"$f":"IF(E22=0,\"\",E22*$H$13)","v":7891000.2599999998},null,null,{"$f":"IF(E22=0,\"\",E22*$K$13)","v":7944705.7819999997},null,null,{"$f":"IF(E22=0,\"\",E22*$N$13)","v":7944705.7819999997},null,null,{"$f":"IFERROR(K22-N22,\"\")","v":0},{"$f":"IFERROR(IF(K22=0,\"\",Q22/K22),\"\")","v":0}]
[null,null,"Frais généraux BYMARO",null,5.7500000000000002E-2,"Total Activité",null,17451250.574999999,null,null,17570022.4025,null,null,17570022.4025,null,null,0,0]
[null,null,"Aléas Chantier",null,0.02,"Total Activité",null,6070000.2000000002,null,null,6111312.1399999997,null,null,6111312.1399999997,null,null,0,0]
[null,null,"Assurance RC PRO",null,2.5000000000000001E-3,"Total Activité",null,758750.02500000002,null,null,763914.01749999996,null,null,763914.01749999996,null,null,0,0]
[null,null,"Assurance RC Bymaro",null,1E-3,"Total Activité",null,303500.01,null,null,305565.60700000002,null,null,305565.60700000002,null,null,0,0]
[null,null,"BYMARO TOPO + CFI",null,1.6999999999999999E-3,"Total Activité",null,515950.01699999999,null,null,519461.53189999994,null,null,519461.53189999994,null,null,0,0]
[null,null,"Portail Achat",null,1E-3,"Total Activité",null,{"$f":"IF(E28=0,\"\",E28*$H$13)","v":303500.01},null,null,{"$f":"IF(E28=0,\"\",E28*$K$13)","v":305565.60700000002},null,null,{"$f":"IF(E28=0,\"\",E28*$N$13)","v":305565.60700000002},null,null,{"$f":"IFERROR(K28-N28,\"\")","v":0},{"$f":"IFERROR(IF(K28=0,\"\",Q28/K28),\"\")","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(E29=0,\"\",E29*$H$13)","v":""},null,null,{"$f":"IF(E29=0,\"\",E29*$K$13)","v":""},null,null,{"$f":"IF(E29=0,\"\",E29*$N$13)","v":""},null,null,{"$f":"IFERROR(K29-N29,\"\")","v":""},{"$f":"IFERROR(IF(K29=0,\"\",Q29/K29),\"\")","v":""}]
[null,null,null,null,null,null,null,"",null,null,"",null,null,"",null,null,"",""]
[1]
[28,2,"CHAPEAU",null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS(22,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":33293951.097000003},{"$f":"H32/H13","v":0.10970000000000001},null,{"$f":"SUM(INDIRECT(ADDRESS(22,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":33520547.087900002},{"$f":"K32/K13","v":0.10970000000000001},null,{"$f":"SUM(INDIRECT(ADDRESS(22,COLUMN(),)&\":\"&ADDRESS(ROW()-2,COLUMN(),)))","v":33520547.087900002},{"$f":"N32/N13","v":0.10970000000000001},null,{"$f":"K32-N32","v":0},{"$f":"IF(K32=0,0,Q32/K32)","v":0}]
[]
[null,1,"RESULTAT D'EXPLOITATION",null,null,null,null,{"$f":"H$13-INDIRECT(ADDRESS(ROW()-2,COLUMN(),))-H$15","v":3492926.4905358553},{"$f":"H34/H13","v":1.1508818370503037E-2},null,{"$f":"H$13-INDIRECT(ADDRESS(ROW()-2,COLUMN(),))-H$15","v":3266330.4996358752},{"$f":"K34/K13","v":1.0689457271399904E-2},null,{"$f":"H$13-INDIRECT(ADDRESS(ROW()-2,COLUMN(),))-H$15","v":3266330.4996358752},{"$f":"N34/N13","v":1.0689457271399904E-2},null,{"$f":"N34-K34","v":0},{"$f":"IF(K34=0,0,Q34/K34)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,"CONDITIONS FINANCIERES"]
[]
[null,null,null,"Acompte ",null,null,"Montant HT :",29690000,null,"soit","10% du marché"]
[null,null,null,null,null,null,"Remboursement  dans :",null,null,"soit "]
[]
[null,null,null,"Caution:",null,null,0.05,"Cautionnable",null,"Libérable:",null,"à réception"]
[null,null,null,null,null,null,null,null,null,null,null,"à 1 an"]
[]
[null,null,null,"Conditions de paiement:",null,null,45,"jours",null,"Mode de paiement :",null,"  Virement"]
[null,null,null,null,null,null,null,null,null,"Echéancier :",null,"Non"]
[]
[null,null,null,"Garantie de paiement :",null,null,"  non"]
[]
[null,null,null,"Pénalités:","Non réspect du délai global L1 60000/jour  L2 85000/Jour"]
[null,null,null,null,"Non réspect du délai Partiel  L1 33 000/jour    L2 33000/Jour"]

{"sheet":"TS","index":4,"n_rows":51,"n_cols":15,"rows_kept":51,"cut":false,"hidden":false,"merged":[[2,3,2,10],[5,3,5,10],[6,3,6,10],[9,1,9,14],[10,1,10,14]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"Mois de référence",null,null,{"$f":"SYNTHESE!N2","v":"2017-01-01"}]
[null,null,null,"BYMARO",null,null,null,null,null,null,null,"Monnaie locale",null,null,{"$f":"SYNTHESE!N3","v":"Dirhams"}]
[null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,null,null,null,null,null,null,"Taux de conversion",null,null,{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,null,null,null,"Date de l'OS",null,null,{"$f":"SYNTHESE!M5","v":"2015-10-12"}]
[null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,null,"Délai TCE",null,null,{"$f":"SYNTHESE!N6","v":"26 mois"}]
[null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,null,null,null,"Surface de référence",null,null,{"$f":"SYNTHESE!N7","v":"4783m² SHO"}]
[null,null,null,null,null,null,null,null,null,null,null,"Douanes"]
[]
[null,{"$f":"CONCATENATE(\"TRAVAUX SUPPLEMENTAIRES ACQUIS  AU \",SYNTHESE!D4)","v":"TRAVAUX SUPPLEMENTAIRES ACQUIS  AU POINT 50%"}]
[null,"en dh"]
[]
[null,null,null,null,"TS",null,"Avenant N°1","TS2","TS3","TS4","TS5","TS6","TS7","TS8","TS9"]
[null,null,"NOM"]
[null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,"TOTAL",null,367000,316460,31183,105657.51,67222,44807,479015.52]
[null,null,"DATE DE PRISE EN COMPTE",null,null,null,"2016-01-01","2016-05-01"]
[null,null,"RECETTES",null,{"$f":"SUM(G17:O17)","v":1411345.03},null,{"$f":"+G15","v":367000},{"$f":"+H15","v":316460},{"$f":"+I15","v":31183},{"$f":"+J15","v":105657.51},67222,44807,479015.52]
[]
[]
[null,"MAIN D'ŒUVRE DIRECTE"]
[null,"BETON",null,null,null,null,45944.32,40797.42]
[null,"ACIER"]
[null,"AUTRES MATERIAUX"]
[null,"DIRECT DE PART PROPRE (DPP)",null,null,null,null,{"$f":"SUM(G20:G23)","v":45944.32},{"$f":"SUM(H20:H23)","v":40797.42},{"$f":"SUM(I20:I23)","v":0}]
[]
[null,"GROS ŒUVRE"]
[null,"CORPS D'ETAT ARCHI.",null,null,null,null,48894.400000000001,{"$f":"263796.7+86422.61","v":350219.31},28386]
[null,"CORPS D'ETAT TECHNIQUES",null,null,null,null,239241.38,-102943.19]
[null,"SOUS TRAITANTS (ST)",null,null,null,null,{"$f":"SUM(G26:G28)","v":288135.78000000003},{"$f":"SUM(H26:H28)","v":247276.12},{"$f":"SUM(I26:I28)","v":28386}]
[]
[null,"INSTALLATION DE CHANTIER"]
[null,"LOCATION MATERIEL"]
[null,"ACHATS"]
[null,"MAIN D'OEUVRE INDIRECTE"]
[null,"MAITRISE"]
[null,"FRAIS DE FONCTIONNEMENT"]
[null,"COFFRAGE"]
[null,"ENCADREMENT"]
[null,"ETUDES"]
[null,"MISSION & HEBERGEMENT"]
[null,"DEPENSES ANNEXES"]
[null,"RECETTES DIVERSES"]
[null,"INDIRECTS",null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(31,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0}]
[]
[null,"DEPENSES CHANTIER",null,null,null,null,{"$f":"G43+G29+G24","v":334080.10000000003},288073.53999999998,28386,0,0,0,0,0,0]
[]
[null,"FRAIS CHAPEAU",null,null,null,null,{"$f":"G17*SUM(CHAPEAU!$E$22:$E$27)","v":39892.9},{"$f":"H17*SUM(CHAPEAU!$E$22:$E$27)","v":34399.202000000005},{"$f":"I17*SUM(CHAPEAU!$E$22:$E$27)","v":3389.5921000000003},{"$f":"J17*SUM(CHAPEAU!$E$22:$E$27)","v":11484.971337000001},{"$f":"K17*SUM(CHAPEAU!$E$22:$E$27)","v":7307.0314000000008},{"$f":"L17*SUM(CHAPEAU!$E$22:$E$27)","v":4870.5209000000004},{"$f":"M17*SUM(CHAPEAU!$E$22:$E$27)","v":52068.987024000002},{"$f":"N17*SUM(CHAPEAU!$E$22:$E$27)","v":0},{"$f":"O17*SUM(CHAPEAU!$E$22:$E$27)","v":0}]
[]
[null,"Marge TS",null,null,{"$f":"SUM(G49:O49)","v":607392.18523900001},null,{"$f":"G17-G45-G47","v":-6973.0000000000364},-6012.7419999999838,-592.5921000000003,94172.538662999999,59914.9686,39936.479099999997,426946.53297599999,0,0]
[null,"Marge en % sur TS",null,null,{"$f":"IF(E17=0,0,E49/E17)","v":0.43036406571609209},null,{"$f":"IF(G17=0,0,G49/G17)","v":-1.90000000000001E-2},-1.9000006319913998E-2,-1.9003691113747886E-2,0.89130000000000009,0.89129999999999998,0.89129999999999998,0.89129999999999998,0,0]
[null,"Ecart sur Obj",null,null,{"$f":"SUM(G51:O51)","v":0},null,0,null,0,0,0,0,0,0,0]

{"sheet":"ECARTS","index":5,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[2,3,2,9],[5,3,5,9],[6,3,6,9],[9,1,9,13],[10,1,10,13],[12,1,12,2],[12,4,12,13],[15,4,15,13],[16,4,16,13],[17,4,17,13],[25,4,25,13],[28,4,28,13],[29,4,29,13],[45,4,45,13],[18,4,18,13],[19,4,19,13],[22,4,22,13],[23,4,23,13],[24,4,24,13],[35,4,35,13],[36,4,36,13],[37,4,37,13],[38,4,38,13],[46,4,46,13],[48,4,48,13],[30,4,30,13],[32,4,32,13],[33,4,33,13],[40,4,40,13],[43,4,43,13],[34,4,34,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Mois de référence",null,{"$f":"SYNTHESE!N2","v":"2017-01-01"}]
[null,null,null,"BYMARO",null,null,null,null,null,null,"Monnaie locale",null,{"$f":"SYNTHESE!N3","v":"Dirhams"}]
[null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,null,null,null,null,null,"Taux de conversion",null,{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,null,null,"Date de l'OS",null,{"$f":"SYNTHESE!M5","v":"2015-10-12"}]
[null,null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,"Délai TCE",null,{"$f":"SYNTHESE!N6","v":"26 mois"}]
[null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,null,null,"Surface de référence",null,{"$f":"SYNTHESE!N7","v":"4783m² SHO"}]
[null,null,null,null,null,null,null,null,null,null,"Douanes"]
[]
[null,"SYNTHESE DES ECARTS"]
[null,"en dh"]
[]
[null,"BUDGET CONCERNE",null,"ECART","COMMENTAIRES GENERAUX (voir chap. 9 pour détails)"]
[]
[]
[null,"MAIN D'ŒUVRE DIRECTE",null,{"$f":"DCH!P16","v":1665171.465049997}]
[null,"BETON",null,{"$f":"DCH!P17","v":-80375754.666890055}]
[null,"ACIER",null,{"$f":"DCH!P18","v":-6362036.2971169502}]
[null,"AUTRES MATERIAUX",null,{"$f":"DCH!P19","v":2488298.7799999993}]
[null,"DIRECT DE PART PROPRE (DPP)",null,{"$f":"SUM(D16:D19)","v":-82584320.718957007}]
[]
[]
[null,"GROS ŒUVRE",null,{"$f":"DCH!P23","v":-1347661.2000000011},"Gain sur prix unitaire des pieux"]
[null,"CORPS D'ETAT ARCHITECTURAUX",null,{"$f":"DCH!P24","v":67257000},"Perte sur façades en quantité (claim déposée) et en prix unitaire"]
[null,"CORPS D'ETAT TECHNIQUES",null,{"$f":"DCH!P25","v":-19785580},"Rabais commercial important du sous-traitant"]
[null,"SOUS TRAITANTS (ST)",null,{"$f":"SUM(D23:D25)","v":46123758.799999997}]
[]
[]
[null,"INSTALLATION DE CHANTIER",null,-1544657.88]
[null,"LOCATION MATERIEL",null,-57581195.089999989]
[null,"ACHATS",null,-112910109.73999999]
[null,"MAIN D'OEUVRE INDIRECTE",null,-17837170.060000002]
[null,"MAITRISE",null,-1164098.4699999997]
[null,"FRAIS DE FONCTIONNEMENT",null,-1311189.4299999997]
[null,"COFFRAGE",null,11239015.92]
[null,"ENCADREMENT",null,8347119.8799999999]
[null,"ETUDES",null,-234000]
[null,"MISSION & HEBERGEMENT",null,601745.88]
[null,"DEPENSES ANNEXES",null,4723839.49]
[null,"RECETTES DIVERSES",null,44069.330000000016]
[null,"INDIRECT DE PART PROPRE",null,{"$f":"SUM(D$29:D40)","v":-167626630.16999999}]
[]
[]
[null,"DEPENSES TCE non révisé",null,{"$f":"D20+D26+D41","v":-204087192.08895701}]
[]
[null,{"$f":"DCH!B46","v":"RISQUES TECHNIQUES IDENTIFIES"},null,0]
[null,{"$f":"DCH!B47","v":"REVISION"},null,0]
[]
[null,"DEPENSES CHANTIER (DCH) révisé",null,{"$f":"D44+D46+D47","v":-204087192.08895701}]

{"sheet":"Synthese DS","index":6,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[[2,11,2,13],[8,10,10,11],[8,12,10,14],[9,2,9,3],[9,4,9,5],[9,6,9,7],[10,4,10,5],[10,6,10,7],[5,1,5,2]]}
["BYMARO"]
[]
["RECAP. DEBOURSES SECS",null,null,null,null,null,null,null,null,null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"}]
[]
[]
["Affaire N°                                    ",400223,null,null,null,null,null,null,null,null,null,null,"Date :",{"$f":"SYNTHESE!D7","v":"2017-03-06"}]
["Chantier                                      ",{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,null,null,null,null,"Rédacteur :","LBA/KHA"]
["Tx change obj.",{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,null,null,null,null,null,null,null,"POINT 50%",null,"ECARTS"]
[null,null,"Objectif ",null,"TRANSFERT",null,"T.S",null,"Obj.CONFORME"]
[null,null,null,null,"+/-",null,"+/-"]
["DESIGNATIONS","U","Qté","Montant","QTE","Montant","QTE","Montant","Qté","Montant","Qté","Montant","Qté","DH","%"]
[]
["MOD","Hr",{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"E11\")","v":828935.81807209295},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"E6\")","v":30028182.225549996},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"F11\")","v":0},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"F6\")","v":0},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"G11\")","v":0},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"G6\")","v":0},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"H11\")","v":828935.81807209295},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"H6\")","v":30028182.225549996},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"V11\")","v":268808.78037209297},{"$f":"INDIRECT(\"'\" & LEFT(INDIRECT(\"A\" & ROW()),2) &\" Qte'!\" & \"V6\")","v":28363010.760499999},{"$f":"I14-K14","v":560127.03769999999},{"$f":"J14-L14","v":1665171.465049997},{"$f":"N14/J14","v":5.545362195228578E-2}]
[]
["BETON","M3",{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"E11\")","v":13751.581},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"E6\")","v":18719141.815000001},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"F11\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"F6\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"G11\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"G6\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"H11\")","v":13751.581},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"H6\")","v":18719141.815000001},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"V11\")","v":13521.561775235459},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"V6\")","v":99094896.481890053},{"$f":"I16-K16","v":230.01922476454092},{"$f":"J16-L16","v":-80375754.666890055},{"$f":"N16/J16","v":-4.2937734785727972}]
[]
["ACIER","Kg",{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"E11\")","v":1756.2611488343557},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"E6\")","v":22502671.491914112},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"F11\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"F6\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"G11\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"G6\")","v":0},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"H11\")","v":1756.2611488343557},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"H6\")","v":22502671.491914112},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"V11\")","v":1541.6670418408544},{"$f":"INDIRECT(\"'\" & INDIRECT(\"A\" & ROW()) &\" Qte'!\" & \"V6\")","v":28864707.789031062},{"$f":"I18-K18","v":214.59410699350133},{"$f":"J18-L18","v":-6362036.2971169502},{"$f":"N18/J18","v":-0.28272360014689907}]
[]
["AUTRES MATERIAUX","Ens",null,{"$f":"J20-H20-F20","v":15368191.59},null,{"$f":"INDIRECT(\"'DETAILS'!D8\")","v":-5208230.38},null,{"$f":"INDIRECT(\"'DETAILS'!E8\")","v":5208230.38},null,{"$f":"INDIRECT(\"'DETAILS'!C8\")","v":15368191.59},null,{"$f":"OFFSET(INDIRECT(\"'DETAILS'!\"&ADDRESS(8,MATCH(9^9,DETAILS!8:8))),,-1,,)","v":12580815.040000001},null,{"$f":"J20-L20","v":2787376.5499999989},{"$f":"N20/J20","v":0.18137309999530002}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TOTAL DS",null,null,{"$f":"SUM(INDIRECT(ADDRESS(13,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":86618187.122464105},null,{"$f":"SUM(INDIRECT(ADDRESS(13,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":-5208230.38},null,{"$f":"SUM(INDIRECT(ADDRESS(13,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":5208230.38},null,{"$f":"SUM(INDIRECT(ADDRESS(13,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":86618187.122464105},null,{"$f":"SUM(INDIRECT(ADDRESS(13,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":168903430.07142112},null,{"$f":"L38-J38","v":82285242.948957011},{"$f":"N38/J38","v":0.9499765081970486}]

{"sheet":"MO Qte","index":7,"n_rows":154,"n_cols":33,"rows_kept":154,"cut":false,"hidden":false,"merged":[[8,7,9,7],[8,9,8,10],[8,14,8,15],[8,19,9,19],[8,29,8,30],[2,0,2,22],[7,9,7,12],[7,14,7,17],[7,21,7,22],[7,29,7,32],[8,0,9,0],[8,1,9,1],[8,4,9,4],[8,5,9,5],[8,6,9,6]]}
[]
[]
["BILAN MAIN D'ŒUVRE"]
[]
[null,"P.U.",null,null,21.5,21.5,21.5,21.5,null,{"$f":"H5","v":21.5},null,{"$f":"IFERROR(L6/(L11+L67+L119),\"\")","v":226.0445571423945},{"$f":"IFERROR(J5-L5,\"\")","v":-204.5445571423945},null,{"$f":"H5","v":21.5},null,{"$f":"IFERROR(Q6/(Q11+Q67+Q119),\"\")","v":""},{"$f":"IFERROR(O5-Q5,\"\")","v":""},null,{"$f":"H5","v":21.5},null,{"$f":"IFERROR(V6/(V11+V67+V119),\"\")","v":39.60967503501351},{"$f":"IFERROR(H5-V5,\"\")","v":-18.10967503501351},null,null,null,null,null,null,21.5,null,226.0445571423945,-204.5445571423945]
[null,"MONTANT",null,null,{"$f":"IFERROR(E5*(E11+E67),\"\")","v":30028182.225549996},{"$f":"IFERROR(F5*(F11+F67),\"\")","v":0},{"$f":"IFERROR(G5*(G11+G67),\"\")","v":0},{"$f":"IFERROR(H5*(H11+H67),\"\")","v":30028182.225549996},null,{"$f":"IFERROR(J5*(J11+J67),\"\")","v":774205.84934199997},null,{"$f":"IFERROR(Q6+AF6,\"\")","v":13960059.76},{"$f":"IFERROR(J6-L6,\"\")","v":-13185853.910658},null,{"$f":"IFERROR(O5*(O11+O67),\"\")","v":0},null,null,{"$f":"IFERROR(O6-Q6,\"\")","v":0},null,{"$f":"IFERROR(T5*(T11+T67),\"\")","v":14402951.000499999},null,{"$f":"IFERROR(L6+T6,\"\")","v":28363010.760499999},{"$f":"IFERROR(H6-V6,\"\")","v":1665171.465049997},null,null,null,null,null,null,774205.84934199997,null,13960059.76,-13185853.910658]
[null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx",null,null,null,null,"xxxxxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx"]
[null,null,null,null,"BUDG. Réf.","Trsf. +/-","TS","BUDG. Réf.",null,"CUMUL A FIN  MARS-2017",null,null,null,null,"MOIS DE  MARS-2017",null,null,null,null,"RAD",null,"CUMUL FDC",null,null,null,null,null,null,null,"CUMUL A FIN  FÉVRIER-2017"]
["Code OTP","Description OTP",".","Unité","Qté","Qté","Qté","Qté",".","Budget Avancé",null,"Dépenses","Ecart",".","Budget Avancé",null,"Dépenses","Ecart",".","Qtés",".","Dépenses","Ecarts",null,null,null,null,null,null,"Budget Avancé",null,"Dépenses","Ecart"]
[null,null,null,"Res.",null,null,null,null,null,"Qté","%","Qté","Qté",null,"Qté","%","Qté","Qté",null,null,null,"Qté","Qté",null,null,null,null,null,null,"Qté","%","Qté","Qté"]
[null,"PART PROPRE",null,"H",{"$f":"E12+E24+E35+E38+E41+E57","v":828935.81807209295},{"$f":"F12+F24+F35+F38+F41+F57","v":0},{"$f":"G12+G24+G35+G38+G41+G57","v":0},{"$f":"H12+H24+H35+H38+H41+H57","v":828935.81807209295},null,{"$f":"J12+J24+J35+J38+J41+J57","v":6478.7948880000004},{"$f":"IFERROR(J11/H11,\"\")","v":7.8157979746467376E-3},{"$f":"L12+L24+L35+L38+L41+L57","v":6927},{"$f":"M12+M24+M35+M38+M41+M57","v":-448.20511199999976},null,{"$f":"O12+O24+O35+O38+O41+O57","v":0},{"$f":"IFERROR(O11/H11,\"\")","v":0},{"$f":"Q12+Q24+Q35+Q38+Q41+Q57","v":0},{"$f":"R12+R24+R35+R38+R41+R57","v":0},null,{"$f":"T12+T24+T35+T38+T41+T57","v":261881.780372093},null,{"$f":"V12+V24+V35+V38+V41+V57","v":268808.78037209297},{"$f":"W12+W24+W35+W38+W41+W57","v":560127.03769999999},null,null,null,null,null,null,6478.7948880000004,1.9696228054373936E-2,6927,-448.20511199999976]
["MATX.400220.PP.DS.1.1","FONDATION - GH4",null,"H",{"$f":"SUM(E13:E23)","v":508883.78270000004},{"$f":"SUM(F13:F23)","v":0},{"$f":"SUM(G13:G23)","v":0},{"$f":"SUM(H13:H23)","v":508883.78270000004},null,{"$f":"SUM(J13:J23)","v":5631.6965380000001},{"$f":"IFERROR(J12/H12,\"\")","v":1.1066763629447451E-2},{"$f":"SUM(L13:L23)","v":6081},{"$f":"SUM(M13:M23)","v":-449.30346199999963},null,{"$f":"SUM(O13:O23)","v":0},{"$f":"IFERROR(O12/H12,\"\")","v":0},{"$f":"SUM(Q13:Q23)","v":0},{"$f":"SUM(R13:R23)","v":0},null,{"$f":"SUM(T13:T23)","v":0},null,{"$f":"SUM(V13:V23)","v":6081},{"$f":"SUM(W13:W23)","v":502802.78270000004},null,null,null,null,null,null,5631.6965380000001,0.63393001924731895,6081,-449.30346199999963]
[null,"BETON DE PROPRETE",null,"H",410.8,null,null,{"$f":"SUM(E13:G13)","v":410.8},null,{"$f":"H13*K13/100","v":291.66800000000001},{"$f":"'BETON Qte'!K13","v":71},{"$f":"Q13+AF13","v":375},{"$f":"J13-L13","v":-83.331999999999994},null,{"$f":"J13-AD13","v":0},{"$f":"IFERROR(O13/H13,0)","v":0},null,{"$f":"O13-Q13","v":0},null,0,null,{"$f":"L13+T13","v":375},{"$f":"H13-V13","v":35.800000000000011},null,null,null,null,null,null,291.66800000000001,71,375,-83.331999999999994]
[null,"GROS BETON ",null,"H",304.20000000000005,null,null,{"$f":"SUM(E14:G14)","v":304.20000000000005},null,{"$f":"H14*K14/100","v":203.81400000000002},{"$f":"'BETON Qte'!K14","v":67},{"$f":"Q14+AF14","v":1},{"$f":"J14-L14","v":202.81400000000002},null,{"$f":"J14-AD14","v":0},{"$f":"IFERROR(O14/H14,0)","v":0},null,{"$f":"O14-Q14","v":0},null,0,null,{"$f":"L14+T14","v":1},{"$f":"H14-V14","v":303.20000000000005},null,null,null,null,null,null,203.81400000000002,67,1,202.81400000000002]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"H",500000,null,null,500000,null,0,{"$f":"'BETON Qte'!K15","v":0},252,-252,null,0,0,null,0,null,0,null,252,499748,null,null,null,null,null,null,0,0,252,-252]
[null,"SEMELLES ISOLEES",null,"H",674.18000000000006,null,null,674.18000000000006,null,330.34820000000002,{"$f":"'BETON Qte'!K16","v":49},54,276.34820000000002,null,0,0,null,0,null,0,null,54,620.18000000000006,null,null,null,null,null,null,330.34820000000002,49,54,276.34820000000002]
[null,"SEMELLES FILANTES",null,"H",2488.9332000000004,null,null,2488.9332000000004,null,1966.2572280000002,{"$f":"'BETON Qte'!K17","v":79},956,1010.2572280000002,null,0,0,null,0,null,0,null,956,1532.9332000000004,null,null,null,null,null,null,1966.2572280000002,79,956,1010.2572280000002]
[null,"LONGRINES",null,"H",1389.9599999999998,null,null,1389.9599999999998,null,861.77519999999993,{"$f":"'BETON Qte'!K18","v":62},1307,-445.22480000000007,null,0,0,null,0,null,0,null,1307,82.959999999999809,null,null,null,null,null,null,861.77519999999993,62,1307,-445.22480000000007]
[null,"AMORCE DE POTEAUX",null,"H",480.48,null,null,480.48,null,384.38400000000001,{"$f":"'BETON Qte'!K19","v":80},506,-121.61599999999999,null,0,0,null,0,null,0,null,506,-25.519999999999982,null,null,null,null,null,null,384.38400000000001,80,506,-121.61599999999999]
[null,"AMORCE DE VOILE",null,"H",2255.3895000000002,null,null,2255.3895000000002,null,1308.1259100000002,{"$f":"'BETON Qte'!K20","v":58},904,404.1259100000002,null,0,0,null,0,null,0,null,904,1351.3895000000002,null,null,null,null,null,null,1308.1259100000002,58,904,404.1259100000002]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"H",764.4,null,null,764.4,null,198.74399999999997,{"$f":"'BETON Qte'!K21","v":26},575,-376.25600000000003,null,0,0,null,0,null,0,null,575,189.39999999999998,null,null,null,null,null,null,198.74399999999997,26,575,-376.25600000000003]
[null,"RADIER RAMPE",null,"H",115.44,null,null,115.44,null,86.58,{"$f":"'BETON Qte'!K22","v":75},1151,-1064.42,null,0,0,null,0,null,0,null,1151,-1035.56,null,null,null,null,null,null,86.58,75,1151,-1064.42]
[null,"ACIER FONDATIONS ANNEXE 12",null,"H",0,null,null,0,null,0,{"$f":"'BETON Qte'!K23","v":0},0,0,null,0,0,null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.2","SUPERSTRUCTURE - GH4",null,"H",{"$f":"SUM(E25:E34)","v":151912.91700000002},{"$f":"SUM(F25:F34)","v":0},{"$f":"SUM(G25:G34)","v":0},{"$f":"SUM(H25:H34)","v":151912.91700000002},null,{"$f":"SUM(J25:J34)","v":847.09834999999987},{"$f":"IFERROR(J24/H24,\"\")","v":5.5762101520307177E-3},{"$f":"SUM(L25:L34)","v":846},{"$f":"SUM(M25:M34)","v":1.0983499999998969},null,{"$f":"SUM(O25:O34)","v":0},{"$f":"IFERROR(O24/H24,\"\")","v":0},{"$f":"SUM(Q25:Q34)","v":0},{"$f":"SUM(R25:R34)","v":0},null,{"$f":"SUM(T25:T34)","v":93742.661999999997},null,{"$f":"SUM(V25:V34)","v":94588.661999999997},{"$f":"SUM(W25:W34)","v":57324.254999999997},null,null,null,null,null,null,847.09834999999987,5.5762101520307177E-3,846,1.0983499999998969]
[null,"POTEAUX",null,"H",6296.4349999999995,null,null,{"$f":"SUM(E25:G25)","v":6296.4349999999995},null,{"$f":"H25*K25/100","v":62.964349999999996},{"$f":"'BETON Qte'!K25","v":1},{"$f":"Q25+AF25","v":103},{"$f":"J25-L25","v":-40.035650000000004},null,{"$f":"J25-AD25","v":0},0,null,{"$f":"O25-Q25","v":0},null,0,null,{"$f":"L25+T25","v":103},{"$f":"H25-V25","v":6193.4349999999995},null,null,null,null,null,null,62.964349999999996,1,103,-40.035650000000004]
[null,"VOILES",null,"H",26137.8,null,null,26137.8,null,784.1339999999999,{"$f":"'BETON Qte'!K26","v":3},743,41.133999999999901,null,0,0,null,0,null,0,null,743,25394.799999999999,null,null,null,null,null,null,784.1339999999999,3,743,41.133999999999901]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"H",12926.862000000001,null,null,12926.862000000001,null,0,{"$f":"'BETON Qte'!K27","v":0},0,0,null,0,0,null,0,null,12926.862000000001,null,12926.862000000001,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"H",63745.5,null,null,63745.5,null,0,{"$f":"'BETON Qte'!K28","v":0},0,0,null,0,0,null,0,null,63745.5,null,63745.5,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALLES PLEINES",null,"H",17070.300000000003,null,null,17070.300000000003,null,0,{"$f":"'BETON Qte'!K29","v":0},0,0,null,0,0,null,0,null,17070.300000000003,null,17070.300000000003,0,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 15+5",null,"H",11191.7,null,null,11191.7,null,0,{"$f":"'BETON Qte'!K30","v":0},0,0,null,0,0,null,0,null,null,null,0,11191.7,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 20+5",null,"H",6796.92,null,null,6796.92,null,0,{"$f":"'BETON Qte'!K31","v":0},0,0,null,0,0,null,0,null,null,null,0,6796.92,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 25+5",null,"H",7525.44,null,null,7525.44,null,0,{"$f":"'BETON Qte'!K32","v":0},0,0,null,0,0,null,0,null,null,null,0,7525.44,null,null,null,null,null,null,0,0,0,0]
[null,"ARMATURES SUPER",null,"H",0,null,null,0,null,0,{"$f":"'BETON Qte'!K33","v":0},0,0,null,0,0,null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"H",221.96,null,null,221.96,null,0,{"$f":"'BETON Qte'!K34","v":0},0,0,null,0,0,null,0,null,0,null,0,221.96,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH4",null,"H",{"$f":"SUM(E36:E37)","v":8332.4150000000009},{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},{"$f":"SUM(H36:H37)","v":8332.4150000000009},null,{"$f":"SUM(J36:J37)","v":0},{"$f":"IFERROR(J35/H35,\"\")","v":0},{"$f":"SUM(L36:L37)","v":0},{"$f":"SUM(M36:M37)","v":0},null,{"$f":"SUM(O36:O37)","v":0},{"$f":"IFERROR(O35/H35,\"\")","v":0},{"$f":"SUM(Q36:Q37)","v":0},{"$f":"SUM(R36:R37)","v":0},null,{"$f":"SUM(T36:T37)","v":8332.4150000000009},null,{"$f":"SUM(V36:V37)","v":8332.4150000000009},{"$f":"SUM(W36:W37)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"H",6536.79,null,null,{"$f":"SUM(E36:G36)","v":6536.79},null,{"$f":"H36*K36/100","v":0},{"$f":"'BETON Qte'!K36","v":0},{"$f":"Q36+AF36","v":0},{"$f":"J36-L36","v":0},null,{"$f":"J36-AD36","v":0},0,null,{"$f":"O36-Q36","v":0},null,6536.79,null,{"$f":"L36+T36","v":6536.79},{"$f":"H36-V36","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"H",1795.625,null,null,1795.625,null,0,{"$f":"'BETON Qte'!K37","v":0},0,0,null,0,0,null,0,null,1795.625,null,1795.625,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.4","ESCALIERS - GH4",null,"H",{"$f":"SUM(E39:E40)","v":4361.8250000000007},{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},{"$f":"SUM(H39:H40)","v":4361.8250000000007},null,{"$f":"SUM(J39:J40)","v":0},{"$f":"IFERROR(J38/H38,\"\")","v":0},{"$f":"SUM(L39:L40)","v":0},{"$f":"SUM(M39:M40)","v":0},null,{"$f":"SUM(O39:O40)","v":0},{"$f":"IFERROR(O38/H38,\"\")","v":0},{"$f":"SUM(Q39:Q40)","v":0},{"$f":"SUM(R39:R40)","v":0},null,{"$f":"SUM(T39:T40)","v":4361.8250000000007},null,{"$f":"SUM(V39:V40)","v":4361.8250000000007},{"$f":"SUM(W39:W40)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER 1/2 TOURNANT ",null,"H",2142.7250000000004,null,null,{"$f":"SUM(E39:G39)","v":2142.7250000000004},null,{"$f":"H39*K39/100","v":0},{"$f":"'BETON Qte'!K39","v":0},{"$f":"Q39+AF39","v":0},{"$f":"J39-L39","v":0},null,{"$f":"J39-AD39","v":0},0,null,{"$f":"O39-Q39","v":0},null,2142.7250000000004,null,{"$f":"L39+T39","v":2142.7250000000004},{"$f":"H39-V39","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER HELICOIDAL SECOURS",null,"H",2219.1,null,null,{"$f":"SUM(E40:G40)","v":2219.1},null,{"$f":"H40*K40/100","v":0},{"$f":"'BETON Qte'!K40","v":0},{"$f":"Q40+AF40","v":0},{"$f":"J40-L40","v":0},null,{"$f":"J40-AD40","v":0},0,null,{"$f":"O40-Q40","v":0},null,2219.1,null,2219.1,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.5","OUVRAGES DIVERS - GH4",null,"H",{"$f":"SUM(E42:E56)","v":28530.19},{"$f":"SUM(F42:F56)","v":0},{"$f":"SUM(G42:G56)","v":0},{"$f":"SUM(H42:H56)","v":28530.19},null,{"$f":"SUM(J42:J56)","v":0},{"$f":"IFERROR(J41/H41,\"\")","v":0},{"$f":"SUM(L42:L56)","v":0},{"$f":"SUM(M42:M56)","v":0},null,{"$f":"SUM(O42:O56)","v":0},{"$f":"IFERROR(O41/H41,\"\")","v":0},{"$f":"SUM(Q42:Q56)","v":0},{"$f":"SUM(R42:R56)","v":0},null,{"$f":"SUM(T42:T56)","v":28530.19},null,{"$f":"SUM(V42:V56)","v":28530.19},{"$f":"SUM(W42:W56)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"H",1790.75,null,null,{"$f":"SUM(E42:G42)","v":1790.75},null,{"$f":"H42*K42/100","v":0},{"$f":"'BETON Qte'!K42","v":0},{"$f":"Q42+AF42","v":0},{"$f":"J42-L42","v":0},null,{"$f":"J42-AD42","v":0},0,null,{"$f":"O42-Q42","v":0},null,1790.75,null,{"$f":"L42+T42","v":1790.75},{"$f":"H42-V42","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"H",989.30000000000007,null,null,989.30000000000007,null,0,{"$f":"'BETON Qte'!K43","v":0},0,0,null,0,0,null,0,null,989.30000000000007,null,989.30000000000007,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"H",4927,null,null,4927,null,0,{"$f":"'BETON Qte'!K44","v":0},0,0,null,0,0,null,0,null,4927,null,4927,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"H",2234.0500000000002,null,null,2234.0500000000002,null,0,{"$f":"'BETON Qte'!K45","v":0},0,0,null,0,0,null,0,null,2234.0500000000002,null,2234.0500000000002,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"H",1248,null,null,1248,null,0,{"$f":"'BETON Qte'!K46","v":0},0,0,null,0,0,null,0,null,1248,null,1248,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"H",78,null,null,78,null,0,{"$f":"'BETON Qte'!K47","v":0},0,0,null,0,0,null,0,null,78,null,78,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"H",1842.75,null,null,1842.75,null,0,{"$f":"'BETON Qte'!K48","v":0},0,0,null,0,0,null,0,null,1842.75,null,1842.75,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"H",858,null,null,858,null,0,{"$f":"'BETON Qte'!K49","v":0},0,0,null,0,0,null,0,null,858,null,858,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"H",393.90000000000003,null,null,393.90000000000003,null,0,{"$f":"'BETON Qte'!K50","v":0},0,0,null,0,0,null,0,null,393.90000000000003,null,393.90000000000003,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"H",80.600000000000009,null,null,80.600000000000009,null,0,{"$f":"'BETON Qte'!K51","v":0},0,0,null,0,0,null,0,null,80.600000000000009,null,80.600000000000009,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"H",1052.48,null,null,1052.48,null,0,{"$f":"'BETON Qte'!K52","v":0},0,0,null,0,0,null,0,null,1052.48,null,1052.48,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"H",11769.16,null,null,11769.16,null,0,{"$f":"'BETON Qte'!K53","v":0},0,0,null,0,0,null,0,null,11769.16,null,11769.16,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"H",265.2,null,null,265.2,null,0,{"$f":"'BETON Qte'!K54","v":0},0,0,null,0,0,null,0,null,265.2,null,265.2,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"H",994.5,null,null,994.5,null,0,{"$f":"'BETON Qte'!K55","v":0},0,0,null,0,0,null,0,null,994.5,null,994.5,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"H",6.5,null,null,6.5,null,0,{"$f":"'BETON Qte'!K56","v":0},0,0,null,0,0,null,0,null,6.5,null,6.5,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.6","MACONNERIE & ENDUIT  TERRASSE - GH4",null,"H",{"$f":"SUM(E58:E60)","v":126914.68837209302},{"$f":"SUM(F58:F60)","v":0},{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":126914.68837209302},null,{"$f":"SUM(J58:J60)","v":0},{"$f":"IFERROR(J57/H57,\"\")","v":0},{"$f":"SUM(L58:L60)","v":0},{"$f":"SUM(M58:M60)","v":0},null,{"$f":"SUM(O58:O60)","v":0},{"$f":"IFERROR(O57/H57,\"\")","v":0},{"$f":"SUM(Q58:Q60)","v":0},{"$f":"SUM(R58:R60)","v":0},null,{"$f":"SUM(T58:T60)","v":126914.68837209302},null,{"$f":"SUM(V58:V60)","v":126914.68837209302},{"$f":"SUM(W58:W60)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"H",72961.2,null,null,{"$f":"SUM(E58:G58)","v":72961.2},null,{"$f":"H58*K58/100","v":0},{"$f":"'BETON Qte'!K58","v":0},{"$f":"Q58+AF58","v":0},{"$f":"J58-L58","v":0},null,{"$f":"J58-AD58","v":0},0,null,{"$f":"O58-Q58","v":0},null,72961.2,null,{"$f":"L58+T58","v":72961.2},{"$f":"H58-V58","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"H",53953.488372093023,null,null,{"$f":"SUM(E59:G59)","v":53953.488372093023},null,{"$f":"H59*K59/100","v":0},{"$f":"'BETON Qte'!K59","v":0},{"$f":"Q59+AF59","v":0},{"$f":"J59-L59","v":0},null,{"$f":"J59-AD59","v":0},0,null,{"$f":"O59-Q59","v":0},null,53953.488372093023,null,53953.488372093023,0,null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"H",0,null,null,0,null,0,{"$f":"'BETON Qte'!K60","v":0},0,0,null,0,0,null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx",null,null,null,null,"xxxxxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx"]
[null,"PART PROPRE",null,"H",{"$f":"E68+E79+E87+E90+E93+E109","v":567723.82032558136},{"$f":"F68+F79+F87+F90+F93+F109","v":0},{"$f":"G68+G79+G87+G90+G93+G109","v":0},{"$f":"H68+H79+H87+H90+H93+H109","v":567723.82032558136},null,{"$f":"J68+J79+J87+J90+J93+J109","v":29530.779500000001},{"$f":"IFERROR(J67/H67,\"\")","v":5.2016100862325151E-2},{"$f":"L68+L79+L87+L90+L93+L109","v":39231},{"$f":"M68+M79+M87+M90+M93+M109","v":-9700.2204999999994},null,{"$f":"O68+O79+O87+O90+O93+O109","v":0},{"$f":"IFERROR(O67/H67,\"\")","v":0},{"$f":"Q68+Q79+Q87+Q90+Q93+Q109","v":0},{"$f":"R68+R79+R87+R90+R93+R109","v":0},null,{"$f":"T68+T79+T87+T90+T93+T109","v":408022.91732558142},null,{"$f":"V68+V79+V87+V90+V93+V109","v":447253.91732558142},{"$f":"W68+W79+W87+W90+W93+W109","v":120469.90300000001},null,null,null,null,null,null,29530.779500000001,5.2016100862325151E-2,39231,-9700.2204999999994]
["MATX.400220.PP.DS.2.1","FONDATION  - GH5",null,"H",{"$f":"SUM(E69:E78)","v":18519.617999999999},{"$f":"SUM(F69:F78)","v":0},{"$f":"SUM(G69:G78)","v":0},{"$f":"SUM(H69:H78)","v":18519.617999999999},null,{"$f":"SUM(J69:J78)","v":17399.6433},{"$f":"IFERROR(J68/H68,\"\")","v":0.93952495672426939},{"$f":"SUM(L69:L78)","v":19904},{"$f":"SUM(M69:M78)","v":-2504.3567000000003},null,{"$f":"SUM(O69:O78)","v":0},{"$f":"IFERROR(O68/H68,\"\")","v":0},{"$f":"SUM(Q69:Q78)","v":0},{"$f":"SUM(R69:R78)","v":0},null,{"$f":"SUM(T69:T78)","v":0},null,{"$f":"SUM(V69:V78)","v":19904},{"$f":"SUM(W69:W78)","v":-1384.3820000000012},null,null,null,null,null,null,17399.6433,0.93952495672426939,19904,-2504.3567000000003]
[null,"BETON DE PROPRETE",null,"H",884,null,null,{"$f":"SUM(E69:G69)","v":884},null,{"$f":"H69*K69/100","v":857.48},{"$f":"'BETON Qte'!K69","v":97},{"$f":"Q69+AF69","v":1328},{"$f":"J69-L69","v":-470.52},null,{"$f":"J69-AD69","v":0},{"$f":"IFERROR(O69/H69,0)","v":0},null,{"$f":"O69-Q69","v":0},null,0,null,{"$f":"L69+T69","v":1328},{"$f":"H69-V69","v":-444},null,null,null,null,null,null,857.48,97,1328,-470.52]
[null,"GROS BETON ",null,"H",35.568000000000005,null,null,{"$f":"SUM(E70:G70)","v":35.568000000000005},null,{"$f":"H70*K70/100","v":35.568000000000005},{"$f":"'BETON Qte'!K70","v":100},{"$f":"Q70+AF70","v":133},{"$f":"J70-L70","v":-97.431999999999988},null,{"$f":"J70-AD70","v":0},0,null,{"$f":"O70-Q70","v":0},null,0,null,{"$f":"L70+T70","v":133},{"$f":"H70-V70","v":-97.431999999999988},null,null,null,null,null,null,35.568000000000005,100,133,-97.431999999999988]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"H",null,null,null,0,null,0,{"$f":"'BETON Qte'!K71","v":0},7773,-7773,null,0,0,null,0,null,0,null,7773,-7773,null,null,null,null,null,null,0,0,7773,-7773]
[null,"SEMELLES ISOLEES",null,"H",972.4,null,null,972.4,null,875.16,{"$f":"'BETON Qte'!K72","v":90},292,583.16,null,0,0,null,0,null,0,null,292,680.4,null,null,null,null,null,null,875.16,90,292,583.16]
[null,"SEMELLES FILANTES",null,"H",3692.5200000000004,null,null,3692.5200000000004,null,3581.7444000000005,{"$f":"'BETON Qte'!K73","v":97},3194,387.7444000000005,null,0,0,null,0,null,0,null,3194,498.52000000000044,null,null,null,null,null,null,3581.7444000000005,97,3194,387.7444000000005]
[null,"LONGRINES",null,"H",6628.44,null,null,6628.44,null,6495.8711999999996,{"$f":"'BETON Qte'!K74","v":98},3591,2904.8711999999996,null,0,0,null,0,null,0,null,3591,3037.4399999999996,null,null,null,null,null,null,6495.8711999999996,98,3591,2904.8711999999996]
[null,"AMORCE DE POTEAUX",null,"H",1115.4000000000001,null,null,1115.4000000000001,null,892.32,{"$f":"'BETON Qte'!K75","v":80},620,272.32000000000005,null,0,0,null,0,null,0,null,620,495.40000000000009,null,null,null,null,null,null,892.32,80,620,272.32000000000005]
[null,"AMORCE DE VOILE",null,"H",3276.6499999999996,null,null,3276.6499999999996,null,2785.1524999999992,{"$f":"'BETON Qte'!K76","v":85},1155,1630.1524999999992,null,0,0,null,0,null,0,null,1155,2121.6499999999996,null,null,null,null,null,null,2785.1524999999992,85,1155,1630.1524999999992]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"H",1914.64,null,null,1914.64,null,1876.3471999999999,{"$f":"'BETON Qte'!K77","v":98},1621,255.34719999999993,null,0,0,null,0,null,0,null,1621,293.6400000000001,null,null,null,null,null,null,1876.3471999999999,98,1621,255.34719999999993]
[null,"ACIER FONDATIONS ANNEXE 12",null,"H",0,null,null,0,null,0,{"$f":"'BETON Qte'!K78","v":100},197,-197,null,0,0,null,0,null,0,null,197,-197,null,null,null,null,null,null,0,100,197,-197]
["MATX.400220.PP.DS.2.2","SUPERSTRUCTURE - GH5",null,"H",{"$f":"SUM(E80:E86)","v":228225.08499999999},{"$f":"SUM(F80:F86)","v":0},{"$f":"SUM(G80:G86)","v":0},{"$f":"SUM(H80:H86)","v":228225.08499999999},null,{"$f":"SUM(J80:J86)","v":12131.136200000001},{"$f":"IFERROR(J79/H79,\"\")","v":5.3154263038175671E-2},{"$f":"SUM(L80:L86)","v":19156},{"$f":"SUM(M80:M86)","v":-7024.8637999999992},null,{"$f":"SUM(O80:O86)","v":0},{"$f":"IFERROR(O79/H79,\"\")","v":0},{"$f":"SUM(Q80:Q86)","v":0},{"$f":"SUM(R80:R86)","v":0},null,{"$f":"SUM(T80:T86)","v":87178.799999999988},null,{"$f":"SUM(V80:V86)","v":106334.79999999999},{"$f":"SUM(W80:W86)","v":121890.285},null,null,null,null,null,null,12131.136200000001,5.3154263038175671E-2,19156,-7024.8637999999992]
[null,"POTEAUX",null,"H",2976.3850000000002,null,null,{"$f":"SUM(E80:G80)","v":2976.3850000000002},null,{"$f":"H80*K80/100","v":357.1662},{"$f":"'BETON Qte'!K80","v":12},{"$f":"Q80+AF80","v":1676},{"$f":"J80-L80","v":-1318.8337999999999},null,{"$f":"J80-AD80","v":0},{"$f":"IFERROR(O80/H80,0)","v":0},null,{"$f":"O80-Q80","v":0},null,0,null,{"$f":"L80+T80","v":1676},{"$f":"H80-V80","v":1300.3850000000002},null,null,null,null,null,null,357.1662,12,1676,-1318.8337999999999]
[null,"VOILES",null,"H",27285.7,null,null,27285.7,null,4911.4260000000004,{"$f":"'BETON Qte'!K81","v":18},6808,-1896.5739999999996,null,0,0,null,0,null,0,null,6808,20477.7,null,null,null,null,null,null,4911.4260000000004,18,6808,-1896.5739999999996]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"H",14206.400000000001,null,null,14206.400000000001,null,0,{"$f":"'BETON Qte'!K82","v":0},0,0,null,0,0,null,0,null,14206.400000000001,null,14206.400000000001,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"H",73278.399999999994,null,null,73278.399999999994,null,0,{"$f":"'BETON Qte'!K83","v":0},406,-406,null,0,0,null,0,null,72972.399999999994,null,73378.399999999994,-100,null,null,null,null,null,null,0,0,406,-406]
[null,"DALLES PLEINES",null,"H",85781.8,null,null,85781.8,null,6862.5439999999999,{"$f":"'BETON Qte'!K84","v":8},10266,-3403.4560000000001,null,0,0,null,0,null,0,null,10266,75515.8,null,null,null,null,null,null,6862.5439999999999,8,10266,-3403.4560000000001]
[null,"PLANCHERS POUTRELLES HOURDIS ",null,"H",24428.560000000001,null,null,24428.560000000001,null,0,{"$f":"'BETON Qte'!K85","v":0},0,0,null,0,0,null,0,null,0,null,0,24428.560000000001,null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"H",267.83999999999997,null,null,267.83999999999997,null,0,{"$f":"'BETON Qte'!K86","v":0},0,0,null,0,0,null,0,null,0,null,0,267.83999999999997,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH5",null,"H",{"$f":"SUM(E88:E89)","v":9863.8799999999992},{"$f":"SUM(F88:F89)","v":0},{"$f":"SUM(G88:G89)","v":0},{"$f":"SUM(H88:H89)","v":9863.8799999999992},null,{"$f":"SUM(J88:J89)","v":0},{"$f":"IFERROR(J87/H87,\"\")","v":0},{"$f":"SUM(L88:L89)","v":0},{"$f":"SUM(M88:M89)","v":0},null,{"$f":"SUM(O88:O89)","v":0},{"$f":"IFERROR(O87/H87,\"\")","v":0},{"$f":"SUM(Q88:Q89)","v":0},{"$f":"SUM(R88:R89)","v":0},null,{"$f":"SUM(T88:T89)","v":9863.8799999999992},null,{"$f":"SUM(V88:V89)","v":9863.8799999999992},{"$f":"SUM(W88:W89)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"H",7738.3799999999992,null,null,{"$f":"SUM(E88:G88)","v":7738.3799999999992},null,{"$f":"H88*K88/100","v":0},{"$f":"'BETON Qte'!K88","v":0},{"$f":"Q88+AF88","v":0},{"$f":"J88-L88","v":0},null,{"$f":"J88-AD88","v":0},{"$f":"IFERROR(O88/H88,0)","v":0},null,{"$f":"O88-Q88","v":0},null,7738.3799999999992,null,{"$f":"L88+T88","v":7738.3799999999992},{"$f":"H88-V88","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"H",2125.5,null,null,2125.5,null,0,{"$f":"'BETON Qte'!K89","v":0},0,0,null,0,0,null,0,null,2125.5,null,2125.5,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.4","ESCALIERS - GH5",null,"H",{"$f":"SUM(E91:E92)","v":5810.0249999999996},{"$f":"SUM(F91:F92)","v":0},{"$f":"SUM(G91:G92)","v":0},{"$f":"SUM(H91:H92)","v":5810.0249999999996},null,{"$f":"SUM(J91:J92)","v":0},{"$f":"IFERROR(J90/H90,\"\")","v":0},{"$f":"SUM(L91:L92)","v":171},{"$f":"SUM(M91:M92)","v":-171},null,{"$f":"SUM(O91:O92)","v":0},{"$f":"IFERROR(O90/H90,\"\")","v":0},{"$f":"SUM(Q91:Q92)","v":0},{"$f":"SUM(R91:R92)","v":0},null,{"$f":"SUM(T91:T92)","v":5675.0249999999996},null,{"$f":"SUM(V91:V92)","v":5846.0249999999996},{"$f":"SUM(W91:W92)","v":-36},null,null,null,null,null,null,0,0,171,-171]
[null,"ESCALIER 1/2 TOURNANT ",null,"H",2848.625,null,null,{"$f":"SUM(E91:G91)","v":2848.625},null,{"$f":"H91*K91/100","v":0},{"$f":"'BETON Qte'!K91","v":0},{"$f":"Q91+AF91","v":171},{"$f":"J91-L91","v":-171},null,{"$f":"J91-AD91","v":0},{"$f":"IFERROR(O91/H91,0)","v":0},null,{"$f":"O91-Q91","v":0},null,2713.625,null,{"$f":"L91+T91","v":2884.625},{"$f":"H91-V91","v":-36},null,null,null,null,null,null,0,0,171,-171]
[null,"ESCALIER HELICOIDAL SECOURS",null,"H",2961.4,null,null,{"$f":"SUM(E92:G92)","v":2961.4},null,{"$f":"H92*K92/100","v":0},{"$f":"'BETON Qte'!K92","v":0},{"$f":"Q92+AF92","v":0},{"$f":"J92-L92","v":0},null,{"$f":"J92-AD92","v":0},0,null,{"$f":"O92-Q92","v":0},null,2961.4,null,2961.4,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.5","OUVRAGES DIVERS - GH5",null,"H",{"$f":"SUM(E94:E108)","v":38421.110000000008},{"$f":"SUM(F94:F108)","v":0},{"$f":"SUM(G94:G108)","v":0},{"$f":"SUM(H94:H108)","v":38421.110000000008},null,{"$f":"SUM(J94:J108)","v":0},{"$f":"IFERROR(J93/H93,\"\")","v":0},{"$f":"SUM(L94:L108)","v":0},{"$f":"SUM(M94:M108)","v":0},null,{"$f":"SUM(O94:O108)","v":0},{"$f":"IFERROR(O93/H93,\"\")","v":0},{"$f":"SUM(Q94:Q108)","v":0},{"$f":"SUM(R94:R108)","v":0},null,{"$f":"SUM(T94:T108)","v":38421.110000000008},null,{"$f":"SUM(V94:V108)","v":38421.110000000008},{"$f":"SUM(W94:W108)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"H",2216.5,null,null,{"$f":"SUM(E94:G94)","v":2216.5},null,{"$f":"H94*K94/100","v":0},{"$f":"'BETON Qte'!K94","v":0},{"$f":"Q94+AF94","v":0},{"$f":"J94-L94","v":0},null,{"$f":"J94-AD94","v":0},{"$f":"IFERROR(O94/H94,0)","v":0},null,{"$f":"O94-Q94","v":0},null,2216.5,null,{"$f":"L94+T94","v":2216.5},{"$f":"H94-V94","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"H",1569.1000000000001,null,null,1569.1000000000001,null,0,{"$f":"'BETON Qte'!K95","v":0},0,0,null,0,0,null,0,null,1569.1000000000001,null,1569.1000000000001,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"H",9295,null,null,9295,null,0,{"$f":"'BETON Qte'!K96","v":0},0,0,null,0,0,null,0,null,9295,null,9295,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"H",2318.5500000000002,null,null,2318.5500000000002,null,0,{"$f":"'BETON Qte'!K97","v":0},0,0,null,0,0,null,0,null,2318.5500000000002,null,2318.5500000000002,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"H",1417,null,null,1417,null,0,{"$f":"'BETON Qte'!K98","v":0},0,0,null,0,0,null,0,null,1417,null,1417,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"H",104,null,null,104,null,0,{"$f":"'BETON Qte'!K99","v":0},0,0,null,0,0,null,0,null,104,null,104,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"H",2293.1999999999998,null,null,2293.1999999999998,null,0,{"$f":"'BETON Qte'!K100","v":0},0,0,null,0,0,null,0,null,2293.1999999999998,null,2293.1999999999998,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"H",811.19999999999993,null,null,811.19999999999993,null,0,{"$f":"'BETON Qte'!K101","v":0},0,0,null,0,0,null,0,null,811.19999999999993,null,811.19999999999993,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"H",393.90000000000003,null,null,393.90000000000003,null,0,{"$f":"'BETON Qte'!K102","v":0},0,0,null,0,0,null,0,null,393.90000000000003,null,393.90000000000003,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"H",100.10000000000001,null,null,100.10000000000001,null,0,{"$f":"'BETON Qte'!K103","v":0},0,0,null,0,0,null,0,null,100.10000000000001,null,100.10000000000001,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"H",1309.8799999999999,null,null,1309.8799999999999,null,0,{"$f":"'BETON Qte'!K104","v":0},0,0,null,0,0,null,0,null,1309.8799999999999,null,1309.8799999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"H",15022.28,null,null,15022.28,null,0,{"$f":"'BETON Qte'!K105","v":0},0,0,null,0,0,null,0,null,15022.28,null,15022.28,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"H",335.40000000000003,null,null,335.40000000000003,null,0,{"$f":"'BETON Qte'!K106","v":0},0,0,null,0,0,null,0,null,335.40000000000003,null,335.40000000000003,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"H",1228.5,null,null,1228.5,null,0,{"$f":"'BETON Qte'!K107","v":0},0,0,null,0,0,null,0,null,1228.5,null,1228.5,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"H",6.5,null,null,6.5,null,0,{"$f":"'BETON Qte'!K108","v":0},0,0,null,0,0,null,0,null,6.5,null,6.5,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.6","MACONNERIE & ENDUIT  TERRASSE - GH5",null,"H",{"$f":"SUM(E110:E112)","v":266884.10232558142},{"$f":"SUM(F110:F112)","v":0},{"$f":"SUM(G110:G112)","v":0},{"$f":"SUM(H110:H112)","v":266884.10232558142},null,{"$f":"SUM(J110:J112)","v":0},{"$f":"IFERROR(J109/H109,\"\")","v":0},{"$f":"SUM(L110:L112)","v":0},{"$f":"SUM(M110:M112)","v":0},null,{"$f":"SUM(O110:O112)","v":0},{"$f":"IFERROR(O109/H109,\"\")","v":0},{"$f":"SUM(Q110:Q112)","v":0},{"$f":"SUM(R110:R112)","v":0},null,{"$f":"SUM(T110:T112)","v":266884.10232558142},null,{"$f":"SUM(V110:V112)","v":266884.10232558142},{"$f":"SUM(W110:W112)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"H",199674.80000000002,null,null,{"$f":"SUM(E110:G110)","v":199674.80000000002},null,{"$f":"H110*K110/100","v":0},{"$f":"'BETON Qte'!K110","v":0},{"$f":"Q110+AF110","v":0},{"$f":"J110-L110","v":0},null,{"$f":"J110-AD110","v":0},{"$f":"IFERROR(O110/H110,0)","v":0},null,{"$f":"O110-Q110","v":0},null,199674.80000000002,null,{"$f":"L110+T110","v":199674.80000000002},{"$f":"H110-V110","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"H",67209.30232558139,null,null,{"$f":"SUM(E111:G111)","v":67209.30232558139},null,{"$f":"H111*K111/100","v":0},{"$f":"'BETON Qte'!K111","v":0},{"$f":"Q111+AF111","v":0},{"$f":"J111-L111","v":0},null,{"$f":"J111-AD111","v":0},0,null,{"$f":"O111-Q111","v":0},null,67209.30232558139,null,67209.30232558139,0,null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"H",0,null,null,0,null,0,{"$f":"'BETON Qte'!K112","v":0},0,0,null,0,0,null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
["Code OTP","MOI",null,"H",{"$f":"SUM(E120:E154)","v":249174.90000000008},{"$f":"SUM(F120:F154)","v":0},{"$f":"SUM(G120:G154)","v":0},{"$f":"SUM(H120:H154)","v":249174.90000000008},null,{"$f":"SUM(J120:J154)","v":249174.90000000008},{"$f":"IFERROR(J119/H119,\"\")","v":1},{"$f":"SUM(L120:L154)","v":15600},233574.90000000008,null,{"$f":"SUM(O120:O154)","v":0},{"$f":"IFERROR(O119/H119,\"\")","v":0},{"$f":"SUM(Q120:Q154)","v":0},{"$f":"SUM(R120:R154)","v":0},null,{"$f":"SUM(T120:T154)","v":0},null,{"$f":"SUM(V120:V154)","v":0},{"$f":"SUM(W120:W154)","v":0},null,null,null,null,null,null,249174.90000000008,1,15600,233574.90000000008]
["MATX.400220.IN.MI.01","GRUTIER G12",null,"H",3510,null,null,{"$f":"SUM(E120:G120)","v":3510},null,{"$f":"H120*K120/100","v":3510},100,{"$f":"Q120+AF120","v":0},{"$f":"J120-L120","v":3510},null,{"$f":"J120-AD120","v":0},{"$f":"IFERROR(O120/H120,\"\")","v":0},null,{"$f":"O120-Q120","v":0},null,null,null,null,null,null,null,null,null,null,null,3510,100,0,3510]
["MATX.400220.IN.MI.02","GRUTIER G13",null,"H",3510,null,null,3510,null,3510,100,0,3510,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,3510,100,0,3510]
["MATX.400220.IN.MI.03","GRUTIER GTMR",null,"H",1170,null,null,1170,null,1170,100,0,1170,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,1170,100,0,1170]
["MATX.400220.IN.MI.04","GRUTIER G14",null,"H",3510,null,null,3510,null,3510,100,0,3510,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,3510,100,0,3510]
["MATX.400220.IN.MI.05","GRUTIER G15",null,"H",3510,null,null,3510,null,3510,100,0,3510,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,3510,100,0,3510]
["MATX.400220.IN.MI.06","REMPLACANT GRUTIERS",null,"H",3744,null,null,3744,null,3744,100,0,3744,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,3744,100,0,3744]
["MATX.400220.IN.MI.07","AIDE IMPLANTATION",null,"H",936,null,null,936,null,936,100,721,215,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,936,100,721,215]
["MATX.400220.IN.MI.08","AIDE TRAÇAGE",null,"H",15912,null,null,15912,null,15912,100,126,15786,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,15912,100,126,15786]
["MATX.400220.IN.MI.09","NETTOYAGE EN COURS DE CHANTIER",null,"H",14040,null,null,14040,null,14040,100,1469,12571,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,14040,100,1469,12571]
["MATX.400220.IN.MI.10","NETTOYAGE DURANT CES",null,"H",43290,null,null,43290,null,43290,100,0,43290,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,43290,100,0,43290]
["MATX.400220.IN.MI.11","NETTOYAGE FIN DE CHANTIER",null,"H",58500,null,null,58500,null,58500,100,0,58500,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,58500,100,0,58500]
["MATX.400220.IN.MI.12","AIDE SECURITE",null,"H",15912,null,null,15912,null,15912,100,736,15176,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,15912,100,736,15176]
["MATX.400220.IN.MI.13","MO DECHARGEMENT",null,"H",9360,null,null,9360,null,9360,100,825,8535,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,9360,100,825,8535]
["MATX.400220.IN.MI.14","POINTEAU",null,"H",2295.54,null,null,2295.54,null,2295.54,100,0,2295.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,0,2295.54]
["MATX.400220.IN.MI.15","SOUDEUR",null,"H",2295.54,null,null,2295.54,null,2295.54,100,56,2239.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,56,2239.54]
["MATX.400220.IN.MI.16","CONDUCT CHARIOT ELEV.",null,"H",5850,null,null,5850,null,5850,100,0,5850,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,5850,100,0,5850]
["MATX.400220.IN.MI.17","CHAUFFEUR CAMIONNETTE",null,"H",2237.04,null,null,2237.04,null,2237.04,100,0,2237.04,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2237.04,100,0,2237.04]
["MATX.400220.IN.MI.18","MAGASINIER",null,"H",2295.54,null,null,2295.54,null,2295.54,100,0,2295.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,0,2295.54]
["MATX.400220.IN.MI.19","AIDE MAGASINIER",null,"H",5850,null,null,5850,null,5850,100,0,5850,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,5850,100,0,5850]
["MATX.400220.IN.MI.20","CONDUCTEUR DUMPER",null,"H",2295.54,null,null,2295.54,null,2295.54,100,400,1895.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,400,1895.54]
["MATX.400220.IN.MI.21","MENUISIER",null,"H",4680,null,null,4680,null,4680,100,0,4680,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,4680,100,0,4680]
["MATX.400220.IN.MI.22","AIDE MENUISIER",null,"H",3744,null,null,3744,null,3744,100,0,3744,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,3744,100,0,3744]
["MATX.400220.IN.MI.23","M.O ENTRETIEN BUREAU",null,"H",2646.54,null,null,2646.54,null,2646.54,100,0,2646.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2646.54,100,0,2646.54]
["MATX.400220.IN.MI.24","M.O ENTRETIEN VESTIAIRE - SANITAIRE",null,"H",2295.54,null,null,2295.54,null,2295.54,100,0,2295.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,0,2295.54]
["MATX.400220.IN.MI.25","INFIRMIER",null,"H",2295.54,null,null,2295.54,null,2295.54,100,0,2295.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,0,2295.54]
["MATX.400220.IN.MI.26","PLOMBIER",null,"H",2808,null,null,2808,null,2808,100,0,2808,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2808,100,0,2808]
["MATX.400220.IN.MI.27","ELECTRICIEN",null,"H",2295.54,null,null,2295.54,null,2295.54,100,0,2295.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2295.54,100,0,2295.54]
["MATX.400220.IN.MI.28","CHANTIER : Gardien Jour/Nuit ",null,"H",25740,null,null,25740,null,25740,100,315,25425,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,25740,100,315,25425]
["MATX.400220.IN.MI.29","GARDIEN IMMEUBLE ASOMOVIT",null,"H",2646.54,null,null,2646.54,null,2646.54,100,0,2646.54,null,0,0,null,0,null,null,null,null,null,null,null,null,null,null,null,2646.54,100,0,2646.54]
["MATX.400220.IN.IC.02","INSTALLATION CHANTIER",null,"H",0,null,null,0,null,0,100,1780,-1780,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,1780,-1780]
["MATX.400220.IN.IC.01","MONTAGE DE GRUES",null,"H",0,null,null,0,null,0,100,0,0,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,0,0]
["MATX.400220.IN.IC.02","POSE DES CHAISES",null,"H",0,null,null,{"$f":"SUM(E151:G151)","v":0},null,0,100,269,-269,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,269,-269]
["MATX.400220.PP.AM.25","RESEAUX SOUS DALLAGE",null,"H",0,null,null,0,null,0,100,2362,-2362,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,2362,-2362]
["MATX.400220.PP.AM.26","TERRASSEMENT COMPLEMENTAIRE",null,"H",0,null,null,0,null,0,100,6054,-6054,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,6054,-6054]
["MATX.400220.IN.FF.11","CALE A BETON",null,"H",0,null,null,0,null,0,100,487,-487,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,100,487,-487]

{"sheet":"BETON Qte","index":8,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[[8,7,9,7],[8,9,8,10],[8,14,8,15],[8,19,9,19],[8,29,8,30],[2,0,2,22],[7,9,7,12],[7,14,7,17],[7,21,7,22],[7,29,7,32],[8,0,9,0],[8,1,9,1],[8,4,9,4],[8,5,9,5],[8,6,9,6]]}
[]
[]
["BILAN BETON"]
[]
[null,"P.U.",null,null,695,695,695,695,null,{"$f":"H5","v":695},null,{"$f":"IFERROR(L6/(L11+L67+L119),\"\")","v":9368.9577479186974},{"$f":"IFERROR(J5-L5,\"\")","v":-8673.9577479186974},null,{"$f":"H5","v":695},null,{"$f":"IFERROR(Q6/(Q11+Q67+Q119),\"\")","v":""},{"$f":"IFERROR(O5-Q5,\"\")","v":""},null,{"$f":"H5","v":695},null,{"$f":"IFERROR(V6/(V11+V67+V119),\"\")","v":2908.550463240877},{"$f":"IFERROR(H5-V5,\"\")","v":-2213.550463240877},null,null,null,null,null,null,695,null,9368.9577479186974,-8673.9577479186974]
[null,"MONTANT",null,null,{"$f":"IFERROR(E5*(E11+E67),\"\")","v":18719141.815000001},{"$f":"IFERROR(F5*(F11+F67),\"\")","v":0},{"$f":"IFERROR(G5*(G11+G67),\"\")","v":0},{"$f":"IFERROR(H5*(H11+H67),\"\")","v":18719141.815000001},null,{"$f":"IFERROR(J5*(J11+J67),\"\")","v":3912070.3490000009},null,{"$f":"IFERROR(Q6+AF6,\"\")","v":81383517.060000002},{"$f":"IFERROR(J6-L6,\"\")","v":-77471446.710999995},null,{"$f":"IFERROR(O5*(O11+O67),\"\")","v":0},null,null,{"$f":"IFERROR(O6-Q6,\"\")","v":0},null,{"$f":"IFERROR(T5*(T11+T67),\"\")","v":17711379.421890046},null,{"$f":"IFERROR(L6+T6,\"\")","v":99094896.481890053},{"$f":"IFERROR(H6-V6,\"\")","v":-80375754.666890055},null,null,null,null,null,null,3912070.3490000009,null,81383517.060000002,-77471446.710999995]
[null,null,null,null,null,null,null,null,null,"xxxxxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"xxxxxxx"]
[null,null,null,null,"BUDG. Réf.","Trsf. +/-","TS","Total",null,"CUMUL A FIN  MARS-2017",null,null,null,null,"MOIS DE  MARS-2017",null,null,null,null,"RAD",null,"CUMUL FDC",null,null,null,null,null,null,null,"CUMUL A FIN  FÉVRIER-2017"]
["Code OTP","Description OTP",".","Unité","Qté","Qté","Qté","Qté",".","Budget Avancé",null,"Dépenses","Ecart",".","Budget Avancé",null,"Dépenses","Ecart",".","Qtés",".","Dépenses","Ecarts",null,null,null,null,null,null,"Budget Avancé",null,"Dépenses","Ecart"]
[null,null,null,"Res.",null,null,null,null,null,"Qté","%","Qté","Qté",null,"Qté","%","Qté","Qté",null,null,null,"Qté","Qté",null,null,null,null,null,null,"Qté","%","Qté","Qté"]
[null,"PART PROPRE",null,"M3",{"$f":"E12+E24+E35+E38+E41+E57","v":13751.581},{"$f":"F12+F24+F35+F38+F41+F57","v":0},{"$f":"G12+G24+G35+G38+G41+G57","v":0},{"$f":"H12+H24+H35+H38+H41+H57","v":13751.581},null,{"$f":"J12+J24+J35+J38+J41+J57","v":1627.4422000000002},{"$f":"IFERROR(J11/H11,\"\")","v":0.11834582510912746},{"$f":"L12+L24+L35+L38+L41+L57","v":1825.913},{"$f":"M12+M24+M35+M38+M41+M57","v":-198.47080000000014},null,{"$f":"O12+O24+O35+O38+O41+O57","v":0},{"$f":"IFERROR(O11/H11,\"\")","v":0},{"$f":"Q12+Q24+Q35+Q38+Q41+Q57","v":0},{"$f":"R12+R24+R35+R38+R41+R57","v":0},null,{"$f":"T12+T24+T35+T38+T41+T57","v":11695.648775235459},null,{"$f":"V12+V24+V35+V38+V41+V57","v":13521.561775235459},{"$f":"W12+W24+W35+W38+W41+W57","v":230.0192247645391},null,null,null,null,null,null,1627.4422000000002,0.1513677104790449,1825.913,-198.47080000000014]
["MATX.400220.PP.DS.1.1","FONDATION - GH4",null,"M3",{"$f":"SUM(E13:E23)","v":5344.6},{"$f":"SUM(F13:F23)","v":0},{"$f":"SUM(G13:G23)","v":0},{"$f":"SUM(H13:H23)","v":5344.6},null,{"$f":"SUM(J13:J23)","v":1558.2107000000001},{"$f":"IFERROR(J12/H12,\"\")","v":0.29154860981177261},{"$f":"SUM(L13:L23)","v":1737.913},{"$f":"SUM(M13:M23)","v":-179.70230000000015},null,{"$f":"SUM(O13:O23)","v":0},{"$f":"IFERROR(O12/H12,\"\")","v":0},{"$f":"SUM(Q13:Q23)","v":0},{"$f":"SUM(R13:R23)","v":0},null,{"$f":"SUM(T13:T23)","v":1057.6306823200871},null,{"$f":"SUM(V13:V23)","v":2795.5436823200871},{"$f":"SUM(W13:W23)","v":2549.0563176799124},null,null,null,null,null,null,1558.2107000000001,0.66459553868463694,1737.913,-179.70230000000015]
[null,"BETON DE PROPRETE",null,"M3",158,null,null,{"$f":"SUM(E13:G13)","v":158},null,{"$f":"H13*K13/100","v":112.18},71,{"$f":"Q13+AF13","v":161.57},{"$f":"J13-L13","v":-49.389999999999986},null,{"$f":"J13-AD13","v":0},0,null,{"$f":"O13-Q13","v":0},null,65.622650000000021,null,{"$f":"+L13+T13","v":227.19265000000001},{"$f":"H13-V13","v":-69.192650000000015},null,null,null,null,null,null,112.18,71,161.57,-49.389999999999986]
[null,"GROS BETON ",null,"M3",390,null,null,{"$f":"SUM(E14:G14)","v":390},null,{"$f":"H14*K14/100","v":261.3},67,{"$f":"Q14+AF14","v":1.5},{"$f":"J14-L14","v":259.8},null,{"$f":"J14-AD14","v":0},0,null,{"$f":"O14-Q14","v":0},null,0.8640000000000001,null,{"$f":"+L14+T14","v":2.3639999999999999},{"$f":"H14-V14","v":387.63600000000002},null,null,null,null,null,null,261.3,67,1.5,259.8]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"M3",3000,null,null,3000,null,0,0,83,-83,null,0,0,null,0,null,0,null,83,2917,null,null,null,null,null,null,0,0,83,-83]
[null,"SEMELLES ISOLEES",null,"M3",203,null,null,203,null,99.47,49,20.5,78.97,null,0,0,null,0,null,21.7196,null,42.2196,160.78039999999999,null,null,null,null,null,null,99.47,49,20.5,78.97]
[null,"SEMELLES FILANTES",null,"M3",1063.47,null,null,1063.47,null,840.1413,79,284.23,555.91129999999998,null,0,0,null,0,null,78.937500000000057,null,363.16750000000008,700.30250000000001,null,null,null,null,null,null,840.1413,79,284.23,555.91129999999998]
[null,"LONGRINES",null,"M3",81,null,null,81,null,50.22,62,98.712999999999994,-48.492999999999995,null,0,0,null,0,null,175.37399999999985,null,274.08699999999988,-193.08699999999988,null,null,null,null,null,null,50.22,62,98.712999999999994,-48.492999999999995]
[null,"AMORCE DE POTEAUX",null,"M3",11.2,null,null,11.2,null,8.9600000000000009,80,5.92,3.0400000000000009,null,0,0,null,0,null,6.3125030332571939,null,12.232503033257194,-1.0325030332571945,null,null,null,null,null,null,8.9600000000000009,80,5.92,3.0400000000000009]
[null,"AMORCE DE VOILE",null,"M3",111.93,null,null,111.93,null,64.91940000000001,58,63,1.9194000000000102,null,0,0,null,0,null,46.030074999999897,null,109.0300749999999,2.8999250000001098,null,null,null,null,null,null,64.91940000000001,58,63,1.9194000000000102]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"M3",252,null,null,{"$f":"SUM(E21:G21)","v":252},null,{"$f":"H21*K21/100","v":65.52},26,{"$f":"Q21+AF21","v":97.5},{"$f":"J21-L21","v":-31.980000000000004},null,{"$f":"J21-AD21","v":0},0,null,{"$f":"O21-Q21","v":0},null,360.06435428683005,null,{"$f":"+L21+T21","v":457.56435428683005},{"$f":"H21-V21","v":-205.56435428683005},null,null,null,null,null,null,65.52,26,97.5,-31.980000000000004]
[null,"RADIER RAMPE",null,"M3",74,null,null,{"$f":"SUM(E22:G22)","v":74},null,{"$f":"H22*K22/100","v":55.5},75,{"$f":"Q22+AF22","v":921.98},{"$f":"J22-L22","v":-866.48},null,{"$f":"J22-AD22","v":0},0,null,{"$f":"O22-Q22","v":0},null,302.7059999999999,null,{"$f":"+L22+T22","v":1224.6859999999999},{"$f":"H22-V22","v":-1150.6859999999999},null,null,null,null,null,null,55.5,75,921.98,-866.48]
[null,"ACIER FONDATIONS ANNEXE 12",null,"M3",0,null,null,{"$f":"SUM(E23:G23)","v":0},null,{"$f":"H23*K23/100","v":0},0,{"$f":"Q23+AF23","v":0},{"$f":"J23-L23","v":0},null,{"$f":"J23-AD23","v":0},"",null,{"$f":"O23-Q23","v":0},null,0,null,{"$f":"+L23+T23","v":0},{"$f":"H23-V23","v":0},null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.2","SUPERSTRUCTURE - GH4",null,"M3",{"$f":"SUM(E25:E34)","v":7949.0910000000003},{"$f":"SUM(F25:F34)","v":0},{"$f":"SUM(G25:G34)","v":0},{"$f":"SUM(H25:H34)","v":7949.0910000000003},null,{"$f":"SUM(J25:J34)","v":69.231499999999997},{"$f":"IFERROR(J24/H24,\"\")","v":8.7093606048792242E-3},{"$f":"SUM(L25:L34)","v":88},{"$f":"SUM(M25:M34)","v":-18.7685},null,{"$f":"SUM(O25:O34)","v":0},0,{"$f":"SUM(Q25:Q34)","v":0},{"$f":"SUM(R25:R34)","v":0},null,{"$f":"SUM(T25:T34)","v":10180.128092915373},null,{"$f":"SUM(V25:V34)","v":10268.128092915373},{"$f":"SUM(W25:W34)","v":-2319.0370929153733},null,null,null,null,null,null,69.231499999999997,8.7093606048792242E-3,88,-18.7685]
[null,"POTEAUX",null,"M3",395.15,null,null,{"$f":"SUM(E25:G25)","v":395.15},null,{"$f":"+H25*K25/100","v":3.9514999999999998},1,{"$f":"Q25+AF25","v":1.5},{"$f":"J25-L25","v":2.4514999999999998},null,{"$f":"J25-AD25","v":0},0,null,{"$f":"O25-Q25","v":0},null,339.98013291536995,null,{"$f":"+L25+T25","v":341.48013291536995},{"$f":"H25-V25","v":53.669867084630027},null,null,null,null,null,null,3.9514999999999998,1,1.5,2.4514999999999998]
[null,"VOILES",null,"M3",2176,null,null,2176,null,65.28,3,86.5,-21.22,null,0,0,null,0,null,3071.2279600000043,null,3157.7279600000043,-981.72796000000426,null,null,null,null,null,null,65.28,3,86.5,-21.22]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"M3",371.87,null,null,371.87,null,0,0,0,0,null,0,0,null,0,null,371.87,null,371.87,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"M3",1511,null,null,1511,null,0,0,0,0,null,0,0,null,0,null,1511,null,1511,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALLES PLEINES",null,"M3",1354,null,null,1354,null,0,0,{"$f":"Q29+AF29","v":0},{"$f":"J29-L29","v":0},null,{"$f":"J29-AD29","v":0},0,null,{"$f":"O29-Q29","v":0},null,4716,null,{"$f":"+L29+T29","v":4716},{"$f":"H29-V29","v":-3362},null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 15+5",null,"M3",860.90000000000009,null,null,860.90000000000009,null,0,0,0,0,null,0,0,null,0,null,0,null,0,860.90000000000009,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 20+5",null,"M3",579.48099999999999,null,null,579.48099999999999,null,0,0,0,0,null,0,0,null,0,null,0,null,0,579.48099999999999,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 25+5",null,"M3",530.6400000000001,null,null,530.6400000000001,null,0,0,0,0,null,0,0,null,0,null,0,null,0,530.6400000000001,null,null,null,null,null,null,0,0,0,0]
[null,"ARMATURES SUPER",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"M3",170.05,null,null,170.05,null,0,0,0,0,null,0,0,null,0,null,170.05,null,170.05,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH4",null,"M3",{"$f":"SUM(E36:E37)","v":133.84},{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},{"$f":"SUM(H36:H37)","v":133.84},null,{"$f":"SUM(J36:J37)","v":0},{"$f":"IFERROR(J35/H35,\"\")","v":0},{"$f":"SUM(L36:L37)","v":0},{"$f":"SUM(M36:M37)","v":0},null,{"$f":"SUM(O36:O37)","v":0},0,{"$f":"SUM(Q36:Q37)","v":0},{"$f":"SUM(R36:R37)","v":0},null,{"$f":"SUM(T36:T37)","v":133.84},null,{"$f":"SUM(V36:V37)","v":133.84},{"$f":"SUM(W36:W37)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"M3",111.74000000000001,null,null,{"$f":"SUM(E36:G36)","v":111.74000000000001},null,{"$f":"+H36*K36/100","v":0},0,{"$f":"Q36+AF36","v":0},{"$f":"J36-L36","v":0},null,{"$f":"J36-AD36","v":0},0,null,{"$f":"O36-Q36","v":0},null,111.74000000000001,null,{"$f":"+L36+T36","v":111.74000000000001},{"$f":"H36-V36","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"M3",22.1,null,null,22.1,null,0,0,0,0,null,0,0,null,0,null,22.1,null,22.1,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.4","ESCALIERS - GH4",null,"M3",{"$f":"SUM(E39:E40)","v":142},{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},{"$f":"SUM(H39:H40)","v":142},null,{"$f":"SUM(J39:J40)","v":0},{"$f":"IFERROR(J38/H38,\"\")","v":0},{"$f":"SUM(L39:L40)","v":0},{"$f":"SUM(M39:M40)","v":0},null,{"$f":"SUM(O39:O40)","v":0},0,{"$f":"SUM(Q39:Q40)","v":0},{"$f":"SUM(R39:R40)","v":0},null,{"$f":"SUM(T39:T40)","v":142},null,{"$f":"SUM(V39:V40)","v":142},{"$f":"SUM(W39:W40)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER 1/2 TOURNANT ",null,"M3",84,null,null,{"$f":"SUM(E39:G39)","v":84},null,{"$f":"+H39*K39/100","v":0},0,{"$f":"Q39+AF39","v":0},{"$f":"J39-L39","v":0},null,{"$f":"J39-AD39","v":0},0,null,{"$f":"O39-Q39","v":0},null,84,null,{"$f":"+L39+T39","v":84},{"$f":"H39-V39","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER HELICOIDAL SECOURS",null,"M3",58,null,null,{"$f":"SUM(E40:G40)","v":58},null,{"$f":"+H40*K40/100","v":0},0,{"$f":"Q40+AF40","v":0},{"$f":"J40-L40","v":0},null,{"$f":"J40-AD40","v":0},0,null,{"$f":"O40-Q40","v":0},null,58,null,{"$f":"+L40+T40","v":58},{"$f":"H40-V40","v":0},null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.5","OUVRAGES DIVERS - GH4",null,"M3",{"$f":"SUM(E42:E56)","v":182.05},{"$f":"SUM(F42:F56)","v":0},{"$f":"SUM(G42:G56)","v":0},{"$f":"SUM(H42:H56)","v":182.05},null,{"$f":"SUM(J42:J56)","v":0},{"$f":"IFERROR(J41/H41,\"\")","v":0},{"$f":"SUM(L42:L56)","v":0},{"$f":"SUM(M42:M56)","v":0},null,{"$f":"SUM(O42:O56)","v":0},0,{"$f":"SUM(Q42:Q56)","v":0},{"$f":"SUM(R42:R56)","v":0},null,{"$f":"SUM(T42:T56)","v":182.05},null,{"$f":"SUM(V42:V56)","v":182.05},{"$f":"SUM(W42:W62)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"M3",22.04,null,null,{"$f":"SUM(E42:G42)","v":22.04},null,{"$f":"+H42*K42/100","v":0},0,{"$f":"Q42+AF42","v":0},{"$f":"J42-L42","v":0},null,{"$f":"J42-AD42","v":0},0,null,{"$f":"O42-Q42","v":0},null,22.04,null,{"$f":"+L42+T42","v":22.04},{"$f":"H42-V42","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"M3",0,null,null,0,null,{"$f":"H43*K43/100","v":0},0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"M3",2.4000000000000004,null,null,2.4000000000000004,null,0,0,0,0,null,0,0,null,0,null,2.4000000000000004,null,2.4000000000000004,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"M3",63,null,null,63,null,0,0,0,0,null,0,0,null,0,null,63,null,63,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"M3",16.5,null,null,16.5,null,0,0,0,0,null,0,0,null,0,null,16.5,null,16.5,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"M3",36.800000000000004,null,null,36.800000000000004,null,0,0,0,0,null,0,0,null,0,null,36.800000000000004,null,36.800000000000004,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"M3",41.31,null,null,41.31,null,0,0,0,0,null,0,0,null,0,null,41.31,null,41.31,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.6","MACONNERIE & ENDUIT  TERRASSE - GH4",null,"M3",{"$f":"SUM(E58:E60)","v":0},{"$f":"SUM(F58:F60)","v":0},{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":0},null,{"$f":"SUM(J58:J60)","v":0},{"$f":"IFERROR(J57/H57,\"\")","v":""},{"$f":"SUM(L58:L60)","v":0},{"$f":"SUM(M58:M60)","v":0},null,{"$f":"SUM(O58:O60)","v":0},"",{"$f":"SUM(Q58:Q60)","v":0},{"$f":"SUM(R58:R60)","v":0},null,{"$f":"SUM(T58:T60)","v":0},null,{"$f":"SUM(V58:V60)","v":0},{"$f":"SUM(W58:W60)","v":0},null,null,null,null,null,null,0,"",0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"M3",0,null,null,{"$f":"SUM(E58:G58)","v":0},null,{"$f":"+H58*K58/100","v":0},0,{"$f":"Q58+AF58","v":0},{"$f":"J58-L58","v":0},null,{"$f":"J58-AD58","v":0},"",null,{"$f":"O58-Q58","v":0},null,0,null,{"$f":"+L58+T58","v":0},{"$f":"H58-V58","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"M3",0,null,null,{"$f":"SUM(E59:G59)","v":0},null,0,0,{"$f":"Q59+AF59","v":0},{"$f":"J59-L59","v":0},null,{"$f":"J59-AD59","v":0},"",null,{"$f":"O59-Q59","v":0},null,0,null,0,{"$f":"H59-V59","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"M3",0,null,null,{"$f":"SUM(E60:G60)","v":0},null,0,0,{"$f":"Q60+AF60","v":0},{"$f":"J60-L60","v":0},null,{"$f":"J60-AD60","v":0},"",null,{"$f":"O60-Q60","v":0},null,0,null,0,{"$f":"H60-V60","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,"PART PROPRE",null,"M3",{"$f":"E68+E79+E87+E90+E93+E109","v":13182.436},{"$f":"F68+F79+F87+F90+F93+F109","v":0},{"$f":"G68+G79+G87+G90+G93+G109","v":0},{"$f":"H68+H79+H87+H90+H93+H109","v":13182.436},null,{"$f":"J68+J79+J87+J90+J93+J109","v":4001.4360000000006},{"$f":"IFERROR(J67/H67,\"\")","v":0.30354298704731059},{"$f":"L68+L79+L87+L90+L93+L109","v":6760.2879999999996},{"$f":"M68+M79+M87+M90+M93+M109","v":-2758.8519999999999},null,{"$f":"O68+O79+O87+O90+O93+O109","v":0},{"$f":"IFERROR(O67/H67,\"\")","v":0},{"$f":"Q68+Q79+Q87+Q90+Q93+Q109","v":0},{"$f":"R68+R79+R87+R90+R93+R109","v":0},null,{"$f":"T68+T79+T87+T90+T93+T109","v":13788.350392951661},null,{"$f":"V68+V79+V87+V90+V93+V109","v":20548.63839295166},{"$f":"W68+W79+W87+W90+W93+W109","v":-7366.2023929516599},null,null,null,null,null,null,4001.4360000000006,0.30354298704731059,6760.2879999999996,-2758.8519999999999]
["MATX.400220.PP.DS.2.1","FONDATION  - GH5",null,"M3",{"$f":"SUM(E69:E78)","v":3506.7999999999997},{"$f":"SUM(F69:F78)","v":0},{"$f":"SUM(G69:G78)","v":0},{"$f":"SUM(H69:H78)","v":3506.7999999999997},null,{"$f":"SUM(J69:J78)","v":3367.3560000000007},{"$f":"IFERROR(J68/H68,\"\")","v":0.96023611269533504},{"$f":"SUM(L69:L78)","v":5634.8679999999995},{"$f":"SUM(M69:M78)","v":-2267.5119999999997},null,{"$f":"SUM(O69:O78)","v":0},0,{"$f":"SUM(Q69:Q78)","v":0},{"$f":"SUM(R69:R78)","v":0},null,{"$f":"SUM(T69:T78)","v":86.28},null,{"$f":"SUM(V69:V78)","v":5721.1479999999992},{"$f":"SUM(W69:W78)","v":-2214.3479999999995},null,null,null,null,null,null,3367.3560000000007,0.96023611269533504,5634.8679999999995,-2267.5119999999997]
[null,"BETON DE PROPRETE",null,"M3",340,null,null,{"$f":"SUM(E69:G69)","v":340},null,{"$f":"H69*K69/100","v":329.8},97,{"$f":"Q69+AF69","v":331.00299999999999},{"$f":"J69-L69","v":-1.2029999999999745},null,{"$f":"J69-AD69","v":0},0,null,{"$f":"O69-Q69","v":0},null,8.9700000000000006,null,{"$f":"+L69+T69","v":339.97300000000001},{"$f":"H69-V69","v":2.6999999999986812E-2},null,null,null,null,null,null,329.8,97,331.00299999999999,-1.2029999999999745]
[null,"GROS BETON ",null,"M3",45.6,null,null,{"$f":"SUM(E70:G70)","v":45.6},null,{"$f":"H70*K70/100","v":45.6},100,{"$f":"Q70+AF70","v":10.758000000000001},{"$f":"J70-L70","v":34.841999999999999},null,{"$f":"J70-AD70","v":0},0,null,{"$f":"O70-Q70","v":0},null,0,null,{"$f":"+L70+T70","v":10.758000000000001},{"$f":"H70-V70","v":34.841999999999999},null,null,null,null,null,null,45.6,100,10.758000000000001,34.841999999999999]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"M3",null,null,null,0,null,0,0,2382.37,-2382.37,null,0,"",null,0,null,0,null,2382.37,-2382.37,null,null,null,null,null,null,0,0,2382.37,-2382.37]
[null,"SEMELLES ISOLEES",null,"M3",300,null,null,300,null,270,90,51.5,218.5,null,0,0,null,0,null,5.6,null,57.1,242.9,null,null,null,null,null,null,270,90,51.5,218.5]
[null,"SEMELLES FILANTES",null,"M3",1578,null,null,1578,null,1530.66,97,1579.857,-49.196999999999889,null,0,0,null,0,null,24.78,null,1604.6369999999999,-26.636999999999944,null,null,null,null,null,null,1530.66,97,1579.857,-49.196999999999889]
[null,"LONGRINES",null,"M3",414,null,null,414,null,405.72,98,209.273,196.44700000000003,null,0,0,null,0,null,4.1399999999999997,null,213.41299999999998,200.58700000000002,null,null,null,null,null,null,405.72,98,209.273,196.44700000000003]
[null,"AMORCE DE POTEAUX",null,"M3",26,null,null,26,null,20.8,80,25,-4.1999999999999993,null,0,0,null,0,null,6.35,null,31.35,-5.3500000000000014,null,null,null,null,null,null,20.8,80,25,-4.1999999999999993]
[null,"AMORCE DE VOILE",null,"M3",172,null,null,172,null,146.19999999999999,85,117.5,28.699999999999989,null,0,0,null,0,null,20.74,null,138.24,33.759999999999991,null,null,null,null,null,null,146.19999999999999,85,117.5,28.699999999999989]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"M3",631.19999999999993,null,null,{"$f":"SUM(E77:G77)","v":631.19999999999993},null,{"$f":"H77*K77/100","v":618.57599999999991},98,{"$f":"Q77+AF77","v":629.60699999999997},{"$f":"J77-L77","v":-11.031000000000063},null,{"$f":"J77-AD77","v":0},0,null,{"$f":"O77-Q77","v":0},null,15.7,null,{"$f":"+L77+T77","v":645.30700000000002},{"$f":"H77-V77","v":-14.107000000000085},null,null,null,null,null,null,618.57599999999991,98,629.60699999999997,-11.031000000000063]
[null,"ACIER FONDATIONS ANNEXE 12",null,"M3",0,null,null,{"$f":"SUM(E78:G78)","v":0},null,{"$f":"H78*K78/100","v":0},100,{"$f":"Q78+AF78","v":298},{"$f":"J78-L78","v":-298},null,{"$f":"J78-AD78","v":0},"",null,{"$f":"O78-Q78","v":0},null,0,null,{"$f":"+L78+T78","v":298},{"$f":"H78-V78","v":-298},null,null,null,null,null,null,0,100,298,-298]
["MATX.400220.PP.DS.2.2","SUPERSTRUCTURE - GH5",null,"M3",{"$f":"SUM(E80:E86)","v":9106.8860000000004},{"$f":"SUM(F80:F86)","v":0},{"$f":"SUM(G80:G86)","v":0},{"$f":"SUM(H80:H86)","v":9106.8860000000004},null,{"$f":"SUM(J80:J86)","v":634.08000000000004},{"$f":"IFERROR(J79/H79,\"\")","v":6.9626434326728145E-2},{"$f":"SUM(L80:L86)","v":1125.42},{"$f":"SUM(M80:M86)","v":-491.34000000000003},null,{"$f":"SUM(O80:O86)","v":0},0,{"$f":"SUM(Q80:Q86)","v":0},{"$f":"SUM(R80:R86)","v":0},null,{"$f":"SUM(T80:T86)","v":13133.32039295166},null,{"$f":"SUM(V80:V86)","v":14258.74039295166},{"$f":"SUM(W80:W86)","v":-5151.85439295166},null,null,null,null,null,null,634.08000000000004,6.9626434326728145E-2,1125.42,-491.34000000000003]
[null,"POTEAUX",null,"M3",604,null,null,{"$f":"SUM(E80:G80)","v":604},null,{"$f":"+H80*K80/100","v":72.48},12,{"$f":"Q80+AF80","v":82.842999999999989},{"$f":"J80-L80","v":-10.362999999999985},null,{"$f":"J80-AD80","v":0},0,null,{"$f":"O80-Q80","v":0},null,621.27,null,{"$f":"+L80+T80","v":704.11299999999994},{"$f":"H80-V80","v":-100.11299999999994},null,null,null,null,null,null,72.48,12,82.842999999999989,-10.362999999999985]
[null,"VOILES",null,"M3",2240,null,null,2240,null,403.2,18,548.61699999999996,-145.41699999999997,null,0,0,null,0,null,2573.0414560000049,null,3121.6584560000047,-881.65845600000466,null,null,null,null,null,null,403.2,18,548.61699999999996,-145.41699999999997]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"M3",476,null,null,476,null,0,0,0,0,null,0,0,null,0,null,476,null,476,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"M3",1654,null,null,1654,null,0,0,0,0,null,0,0,null,0,null,1654,null,1654,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALLES PLEINES",null,"M3",1980,null,null,1980,null,158.4,8,{"$f":"Q84+AF84","v":493.96000000000004},{"$f":"J84-L84","v":-335.56000000000006},null,{"$f":"J84-AD84","v":0},0,null,{"$f":"O84-Q84","v":0},null,5656.122936951655,null,{"$f":"+L84+T84","v":6150.082936951655},{"$f":"H84-V84","v":-4170.082936951655},null,null,null,null,null,null,158.4,8,493.96000000000004,-335.56000000000006]
[null,"PLANCHERS POUTRELLES HOURDIS ",null,"M3",1947.6859999999999,null,null,1947.6859999999999,null,0,0,{"$f":"Q85+AF85","v":0},{"$f":"J85-L85","v":0},null,{"$f":"J85-AD85","v":0},0,null,{"$f":"O85-Q85","v":0},null,1947.6859999999999,null,{"$f":"+L85+T85","v":1947.6859999999999},{"$f":"H85-V85","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"M3",205.2,null,null,205.2,null,0,0,0,0,null,0,0,null,0,null,205.2,null,205.2,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH5",null,"M3",{"$f":"SUM(E88:E89)","v":158.44},{"$f":"SUM(F88:F89)","v":0},{"$f":"SUM(G88:G89)","v":0},{"$f":"SUM(H88:H89)","v":158.44},null,{"$f":"SUM(J88:J89)","v":0},{"$f":"IFERROR(J87/H87,\"\")","v":0},{"$f":"SUM(L88:L89)","v":0},{"$f":"SUM(M88:M89)","v":0},null,{"$f":"SUM(O88:O89)","v":0},0,{"$f":"SUM(Q88:Q89)","v":0},{"$f":"SUM(R88:R89)","v":0},null,{"$f":"SUM(T88:T89)","v":158.44},null,{"$f":"SUM(V88:V89)","v":158.44},{"$f":"SUM(W88:W89)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"M3",132.28,null,null,{"$f":"SUM(E88:G88)","v":132.28},null,{"$f":"+H88*K88/100","v":0},0,{"$f":"Q88+AF88","v":0},{"$f":"J88-L88","v":0},null,{"$f":"J88-AD88","v":0},0,null,{"$f":"O88-Q88","v":0},null,132.28,null,{"$f":"+L88+T88","v":132.28},{"$f":"H88-V88","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"M3",26.16,null,null,26.16,null,0,0,0,0,null,0,0,null,0,null,26.16,null,26.16,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.4","ESCALIERS - GH5",null,"M3",{"$f":"SUM(E91:E92)","v":189},{"$f":"SUM(F91:F92)","v":0},{"$f":"SUM(G91:G92)","v":0},{"$f":"SUM(H91:H92)","v":189},null,{"$f":"SUM(J91:J92)","v":0},{"$f":"IFERROR(J90/H90,\"\")","v":0},{"$f":"SUM(L91:L92)","v":0},{"$f":"SUM(M91:M92)","v":0},null,{"$f":"SUM(O91:O92)","v":0},0,{"$f":"SUM(Q91:Q92)","v":0},{"$f":"SUM(R91:R92)","v":0},null,{"$f":"SUM(T91:T92)","v":189},null,{"$f":"SUM(V91:V92)","v":189},{"$f":"SUM(W91:W92)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER 1/2 TOURNANT ",null,"M3",112,null,null,{"$f":"SUM(E91:G91)","v":112},null,{"$f":"+H91*K91/100","v":0},0,{"$f":"Q91+AF91","v":0},{"$f":"J91-L91","v":0},null,{"$f":"J91-AD91","v":0},0,null,{"$f":"O91-Q91","v":0},null,112,null,{"$f":"+L91+T91","v":112},{"$f":"H91-V91","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER HELICOIDAL SECOURS",null,"M3",77,null,null,{"$f":"SUM(E92:G92)","v":77},null,{"$f":"+H92*K92/100","v":0},0,{"$f":"Q92+AF92","v":0},{"$f":"J92-L92","v":0},null,{"$f":"J92-AD92","v":0},0,null,{"$f":"O92-Q92","v":0},null,77,null,{"$f":"+L92+T92","v":77},{"$f":"H92-V92","v":0},null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.5","OUVRAGES DIVERS - GH5",null,"M3",{"$f":"SUM(E94:E108)","v":221.31},{"$f":"SUM(F94:F108)","v":0},{"$f":"SUM(G94:G108)","v":0},{"$f":"SUM(H94:H108)","v":221.31},null,{"$f":"SUM(J94:J108)","v":0},{"$f":"IFERROR(J93/H93,\"\")","v":0},{"$f":"SUM(L94:L108)","v":0},{"$f":"SUM(M94:M108)","v":0},null,{"$f":"SUM(O94:O108)","v":0},0,{"$f":"SUM(Q94:Q108)","v":0},{"$f":"SUM(R94:R108)","v":0},null,{"$f":"SUM(T94:T108)","v":221.31},null,{"$f":"SUM(V94:V108)","v":221.31},{"$f":"SUM(W94:W118)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"M3",27.28,null,null,{"$f":"SUM(E94:G94)","v":27.28},null,{"$f":"+H94*K94/100","v":0},0,{"$f":"Q94+AF94","v":0},{"$f":"J94-L94","v":0},null,{"$f":"J94-AD94","v":0},0,null,{"$f":"O94-Q94","v":0},null,27.28,null,{"$f":"+L94+T94","v":27.28},{"$f":"H94-V94","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"M3",0,null,null,0,null,{"$f":"H95*K95/100","v":0},0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"M3",3.2,null,null,3.2,null,0,0,0,0,null,0,0,null,0,null,3.2,null,3.2,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"M3",78.400000000000006,null,null,78.400000000000006,null,0,0,0,0,null,0,0,null,0,null,78.400000000000006,null,78.400000000000006,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"M3",15.6,null,null,15.6,null,0,0,0,0,null,0,0,null,0,null,15.6,null,15.6,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"M3",0,null,null,0,null,{"$f":"+H103*K103/100","v":0},0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"M3",45.800000000000004,null,null,45.800000000000004,null,0,0,0,0,null,0,0,null,0,null,45.800000000000004,null,45.800000000000004,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"M3",51.03,null,null,51.03,null,0,0,0,0,null,0,0,null,0,null,51.03,null,51.03,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.6","MACONNERIE & ENDUIT  TERRASSE - GH5",null,"M3",{"$f":"SUM(E110:E112)","v":0},{"$f":"SUM(F110:F112)","v":0},{"$f":"SUM(G110:G112)","v":0},{"$f":"SUM(H110:H112)","v":0},null,{"$f":"SUM(J110:J112)","v":0},{"$f":"IFERROR(J109/H109,\"\")","v":""},{"$f":"SUM(L110:L112)","v":0},{"$f":"SUM(M110:M112)","v":0},null,{"$f":"SUM(O110:O112)","v":0},"",{"$f":"SUM(Q110:Q112)","v":0},{"$f":"SUM(R110:R112)","v":0},null,{"$f":"SUM(T110:T112)","v":0},null,{"$f":"SUM(V110:V112)","v":0},{"$f":"SUM(W110:W112)","v":0},null,null,null,null,null,null,0,"",0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"M3",0,null,null,{"$f":"SUM(E110:G110)","v":0},null,{"$f":"+H110*K110/100","v":0},0,{"$f":"Q110+AF110","v":0},{"$f":"J110-L110","v":0},null,{"$f":"J110-AD110","v":0},"",null,{"$f":"O110-Q110","v":0},null,0,null,{"$f":"+L110+T110","v":0},{"$f":"H110-V110","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"M3",0,null,null,{"$f":"SUM(E111:G111)","v":0},null,0,0,{"$f":"Q111+AF111","v":0},{"$f":"J111-L111","v":0},null,{"$f":"J111-AD111","v":0},"",null,{"$f":"O111-Q111","v":0},null,0,null,0,{"$f":"H111-V111","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"M3",0,null,null,{"$f":"SUM(E112:G112)","v":0},null,0,0,{"$f":"Q112+AF112","v":0},{"$f":"J112-L112","v":0},null,{"$f":"J112-AD112","v":0},"",null,{"$f":"O112-Q112","v":0},null,0,null,0,{"$f":"H112-V112","v":0},null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
["Code OTP","INDIRECTS",null,"M3",{"$f":"SUM(E120:E123)","v":0},{"$f":"SUM(F120:F123)","v":0},0,0,null,0,{"$f":"IFERROR(J119/H119,\"\")","v":""},{"$f":"SUM(L120:L123)","v":100.306},{"$f":"SUM(M120:M123)","v":-100.306},null,0,{"$f":"IFERROR(O119/H119,\"\")","v":""},{"$f":"SUM(Q120:Q123)","v":0},{"$f":"SUM(R120:R123)","v":0},null,{"$f":"SUM(T120:T124)","v":0},null,{"$f":"SUM(V120:V123)","v":0},0,null,null,null,null,null,null,0,"",100.306,-100.306]
["MATX.400220.IN.IC.02","INSTALLATION CHANTIER",null,"M3",0,null,null,{"$f":"SUM(E120:G120)","v":0},null,{"$f":"H120*K120/100","v":0},0,{"$f":"Q120+AF120","v":23.88},{"$f":"J120-L120","v":-23.88},null,{"$f":"J120-AD120","v":0},"",null,{"$f":"O120-Q120","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,23.88,-23.88]
["MATX.400220.IN.IC.01","MONTAGE DE GRUES",null,"M3",0,null,null,0,null,0,0,0,0,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.IN.IC.02","POSE DES CHAISES",null,"M3",0,null,null,0,null,0,0,2,-2,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,2,-2]
["MATX.400220.PP.AM.25","RESEAUX SOUS DALLAGE",null,"M3",0,null,null,0,null,0,0,74.426000000000002,-74.426000000000002,null,0,"",null,0,null,null,null,null,null,null,null,null,null,null,null,0,0,74.426000000000002,-74.426000000000002]

{"sheet":"ACIER Qte","index":9,"n_rows":122,"n_cols":33,"rows_kept":122,"cut":false,"hidden":false,"merged":[[8,7,9,7],[8,9,8,10],[8,14,8,15],[8,19,9,19],[8,29,8,30],[2,0,2,22],[7,9,7,12],[7,14,7,17],[7,21,7,22],[7,29,7,32],[8,0,9,0],[8,1,9,1],[8,4,9,4],[8,5,9,5],[8,6,9,6]]}
[]
[]
["BILAN ACIER"]
[]
[null,"P.U.",null,null,7150,7150,7150,7150,null,{"$f":"H5","v":7150},null,{"$f":"IFERROR(L6/(L11+L67),\"\")","v":22929.445995739236},{"$f":"IFERROR(J5-L5,\"\")","v":-15779.445995739236},null,{"$f":"H5","v":7150},null,{"$f":"IFERROR(Q6/(Q11+Q67),\"\")","v":""},{"$f":"IFERROR(O5-Q5,\"\")","v":""},null,{"$f":"H5","v":7150},null,{"$f":"IFERROR(V6/(V11+V67),\"\")","v":9674.8228985486476},{"$f":"IFERROR(H5-V5,\"\")","v":-2524.8228985486476},null,null,null,null,null,null,7150,null,22929.445995739236,-15779.445995739236]
[null,"MONTANT",null,null,{"$f":"IFERROR(E5*(E11+E67),\"\")","v":22502671.491914112},{"$f":"IFERROR(F5*(F11+F67),\"\")","v":0},{"$f":"IFERROR(G5*(G11+G67),\"\")","v":0},{"$f":"IFERROR(H5*(H11+H67),\"\")","v":22502671.491914112},null,{"$f":"IFERROR(J5*(J11+J67),\"\")","v":3520734.9320000005},null,{"$f":"IFERROR(Q6+AF6,\"\")","v":10946036},{"$f":"IFERROR(J6-L6,\"\")","v":-7425301.068},null,{"$f":"IFERROR(O5*(O11+O67),\"\")","v":0},null,null,{"$f":"IFERROR(O6-Q6,\"\")","v":0},null,{"$f":"IFERROR(T5*(T11+T67),\"\")","v":17918671.789031062},null,{"$f":"IFERROR(L6+T6,\"\")","v":28864707.789031062},{"$f":"IFERROR(H6-V6,\"\")","v":-6362036.2971169502},null,null,null,null,null,null,3520734.9320000005,null,10946036,-7425301.068]
[null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx",null,null,null,null,"xxxxxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx"]
[null,null,null,null,"BUDG. Réf.","Trsf. +/-","TS","BUDG. Réf.",null,"CUMUL A FIN  MARS-2017",null,null,null,null,"MOIS DE  MARS-2017",null,null,null,null,"RAD",null,"CUMUL FDC",null,null,null,null,null,null,null,"CUMUL A FIN  FÉVRIER-2017"]
["Code OTP","Description OTP",".","Unité","Qté","Qté","Qté","Qté",".","Budget Avancé",null,"Dépenses","Ecart",".","Budget Avancé",null,"Dépenses","Ecart",".","Qtés",".","Dépenses","Ecarts",null,null,null,null,null,null,"Budget Avancé",null,"Dépenses","Ecart"]
[null,null,null,"Res.",null,null,null,null,null,"Qté","%","Qté","Qté",null,"Qté","%","Qté","Qté",null,null,null,"Qté","Qté",null,null,null,null,null,null,"Qté","%","Qté","Qté"]
[null,"PART PROPRE",null,"T",{"$f":"E12+E24+E35+E38+E41+E57","v":1756.2611488343557},{"$f":"F12+F24+F35+F38+F41+F57","v":0},{"$f":"G12+G24+G35+G38+G41+G57","v":0},{"$f":"H12+H24+H35+H38+H41+H57","v":1756.2611488343557},null,{"$f":"J12+J24+J35+J38+J41+J57","v":6.7332000000000001},{"$f":"IFERROR(J11/H11,\"\")","v":3.8338261963312675E-3},{"$f":"L12+L24+L35+L38+L41+L57","v":162.28199999999998},{"$f":"M12+M24+M35+M38+M41+M57","v":-155.5488},null,{"$f":"O12+O24+O35+O38+O41+O57","v":0},{"$f":"IFERROR(O11/H11,\"\")","v":0},{"$f":"Q12+Q24+Q35+Q38+Q41+Q57","v":0},{"$f":"R12+R24+R35+R38+R41+R57","v":0},null,{"$f":"T12+T24+T35+T38+T41+T57","v":1379.3850418408545},null,{"$f":"V12+V24+V35+V38+V41+V57","v":1541.6670418408544},{"$f":"W12+W24+W35+W38+W41+W57","v":214.59410699350121},null,null,null,null,null,null,6.7332000000000001,6.8131788929897148E-3,162.28199999999998,-155.5488]
["MATX.400220.PP.DS.1.1","FONDATION - GH4",null,"T",{"$f":"SUM(E13:E23)","v":943.03539999999998},{"$f":"SUM(F13:F23)","v":0},{"$f":"SUM(G13:G23)","v":0},{"$f":"SUM(H13:H23)","v":943.03539999999998},null,{"$f":"SUM(J13:J23)","v":6.7332000000000001},{"$f":"IFERROR(J12/H12,\"\")","v":7.1399228491316443E-3},{"$f":"SUM(L13:L23)","v":151.93799999999999},{"$f":"SUM(M13:M23)","v":-145.20480000000001},null,{"$f":"SUM(O13:O23)","v":0},{"$f":"IFERROR(O12/H12,\"\")","v":0},{"$f":"SUM(Q13:Q23)","v":0},{"$f":"SUM(R13:R23)","v":0},null,{"$f":"SUM(T13:T23)","v":87.298680049254372},null,{"$f":"SUM(V13:V23)","v":239.2366800492544},{"$f":"SUM(W13:W23)","v":703.79871995074552},null,null,null,null,null,null,6.7332000000000001,3.846764711595483E-2,151.93799999999999,-145.20480000000001]
[null,"BETON DE PROPRETE",null,"T",0,null,null,{"$f":"SUM(E13:G13)","v":0},null,{"$f":"H13*K13/100","v":0},{"$f":"'BETON Qte'!K13","v":71},{"$f":"Q13+AF13","v":0},{"$f":"J13-L13","v":0},null,{"$f":"J13-AD13","v":0},"",null,{"$f":"O13-Q13","v":0},null,0,null,{"$f":"L13+T13","v":0},{"$f":"H13-V13","v":0},null,null,null,null,null,null,0,71,0,0]
[null,"GROS BETON ",null,"T",0,null,null,{"$f":"SUM(E14:G14)","v":0},null,{"$f":"H14*K14/100","v":0},{"$f":"'BETON Qte'!K14","v":67},{"$f":"Q14+AF14","v":0},{"$f":"J14-L14","v":0},null,{"$f":"J14-AD14","v":0},"",null,{"$f":"O14-Q14","v":0},null,0,null,{"$f":"L14+T14","v":0},{"$f":"H14-V14","v":0},null,null,null,null,null,null,0,67,0,0]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"T",768,null,null,768,null,0,{"$f":"'BETON Qte'!K15","v":0},0,0,null,0,0,null,0,null,0,null,0,768,null,null,null,null,null,null,0,0,0,0]
[null,"SEMELLES ISOLEES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K16","v":49},0.6,-0.6,null,0,"",null,0,null,0.62986839999999999,null,1.2298684,-1.2298684,null,null,null,null,null,null,0,49,0.6,-0.6]
[null,"SEMELLES FILANTES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K17","v":79},12.343,-12.343,null,0,"",null,0,null,3.7100624999999998,null,16.053062499999999,-16.053062499999999,null,null,null,null,null,null,0,79,12.343,-12.343]
[null,"LONGRINES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K18","v":62},28.321999999999999,-28.321999999999999,null,0,"",null,0,null,18.414269999999998,null,46.736269999999998,-46.736269999999998,null,null,null,null,null,null,0,62,28.321999999999999,-28.321999999999999]
[null,"AMORCE DE POTEAUX",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K19","v":80},13.9,-13.9,null,0,"",null,0,null,4.3240645777811801,null,18.224064577781181,-18.224064577781181,null,null,null,null,null,null,0,80,13.9,-13.9]
[null,"AMORCE DE VOILE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K20","v":58},13.925000000000001,-13.925000000000001,null,0,"",null,0,null,12.520180399999999,null,26.445180399999998,-26.445180399999998,null,null,null,null,null,null,0,58,13.925000000000001,-13.925000000000001]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"T",8.82,null,null,8.82,null,2.2932000000000001,{"$f":"'BETON Qte'!K21","v":26},4.6870000000000003,-2.3938000000000001,null,0,0,null,0,null,14.4025741714732,null,19.089574171473199,-10.269574171473199,null,null,null,null,null,null,2.2932000000000001,26,4.6870000000000003,-2.3938000000000001]
[null,"RADIER RAMPE",null,"T",5.92,null,null,5.92,null,4.4400000000000004,{"$f":"'BETON Qte'!K22","v":75},78.161000000000001,-73.721000000000004,null,0,0,null,0,null,33.29766,null,111.45866000000001,-105.53866000000001,null,null,null,null,null,null,4.4400000000000004,75,78.161000000000001,-73.721000000000004]
[null,"ACIER FONDATIONS ANNEXE 12",null,"T",160.2954,null,null,160.2954,null,0,{"$f":"'BETON Qte'!K23","v":0},0,0,null,0,0,null,0,null,0,null,0,160.2954,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.2","SUPERSTRUCTURE - GH4",null,"T",{"$f":"SUM(E25:E34)","v":762.78395999999998},{"$f":"SUM(F25:F34)","v":0},{"$f":"SUM(G25:G34)","v":0},{"$f":"SUM(H25:H34)","v":762.78395999999998},null,{"$f":"SUM(J25:J34)","v":0},{"$f":"IFERROR(J24/H24,\"\")","v":0},{"$f":"SUM(L25:L34)","v":10.343999999999999},{"$f":"SUM(M25:M34)","v":-10.343999999999999},null,{"$f":"SUM(O25:O34)","v":0},0,{"$f":"SUM(Q25:Q34)","v":0},{"$f":"SUM(R25:R34)","v":0},null,{"$f":"SUM(T25:T34)","v":1241.6445729572442},null,{"$f":"SUM(V25:V34)","v":1251.9885729572443},{"$f":"SUM(W25:W34)","v":-489.20461295724431},null,null,null,null,null,null,0,0,10.343999999999999,-10.343999999999999]
[null,"POTEAUX",null,"T",0,null,null,{"$f":"SUM(E25:G25)","v":0},null,{"$f":"H25*K25/100","v":0},{"$f":"'BETON Qte'!K25","v":1},{"$f":"Q25+AF25","v":0.2},{"$f":"J25-L25","v":-0.2},null,{"$f":"J25-AD25","v":0},"",null,{"$f":"O25-Q25","v":0},null,67.316066317243298,null,{"$f":"L25+T25","v":67.5160663172433},{"$f":"H25-V25","v":-67.5160663172433},null,null,null,null,null,null,0,1,0.2,-0.2]
[null,"VOILES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K26","v":3},10.144,-10.144,null,0,"",null,0,null,411.54454664000099,null,421.68854664000099,-421.68854664000099,null,null,null,null,null,null,0,3,10.144,-10.144]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K27","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K28","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALLES PLEINES",null,"T",731.85245999999995,null,null,731.85245999999995,null,0,{"$f":"'BETON Qte'!K29","v":0},0,0,null,0,0,null,0,null,731.85245999999995,null,731.85245999999995,0,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 15+5",null,"T",6.4567500000000004,null,null,6.4567500000000004,null,0,{"$f":"'BETON Qte'!K30","v":0},0,0,null,0,0,null,0,null,6.4567500000000004,null,6.4567500000000004,0,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 20+5",null,"T",3.2677499999999999,null,null,3.2677499999999999,null,0,{"$f":"'BETON Qte'!K31","v":0},0,0,null,0,0,null,0,null,3.2677499999999999,null,3.2677499999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"PLANCHERS POUTRELLES HOURDIS 25+5",null,"T",2.4119999999999999,null,null,2.4119999999999999,null,0,{"$f":"'BETON Qte'!K32","v":0},0,0,null,0,0,null,0,null,2.4119999999999999,null,2.4119999999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"ARMATURES SUPER",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K33","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"T",18.795000000000002,null,null,18.795000000000002,null,0,{"$f":"'BETON Qte'!K34","v":0},0,0,null,0,0,null,0,null,18.795000000000002,null,18.795000000000002,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH4",null,"T",{"$f":"SUM(E36:E37)","v":5.5101599999999999},{"$f":"SUM(F36:F37)","v":0},{"$f":"SUM(G36:G37)","v":0},{"$f":"SUM(H36:H37)","v":5.5101599999999999},null,{"$f":"SUM(J36:J37)","v":0},{"$f":"IFERROR(J35/H35,\"\")","v":0},{"$f":"SUM(L36:L37)","v":0},{"$f":"SUM(M36:M37)","v":0},null,{"$f":"SUM(O36:O37)","v":0},0,{"$f":"SUM(Q36:Q37)","v":0},{"$f":"SUM(R36:R37)","v":0},null,{"$f":"SUM(T36:T37)","v":5.5101599999999999},null,{"$f":"SUM(V36:V37)","v":5.5101599999999999},{"$f":"SUM(W36:W37)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"T",4.6372099999999996,null,null,{"$f":"SUM(E36:G36)","v":4.6372099999999996},null,{"$f":"H36*K36/100","v":0},{"$f":"'BETON Qte'!K36","v":0},{"$f":"Q36+AF36","v":0},{"$f":"J36-L36","v":0},null,{"$f":"J36-AD36","v":0},0,null,{"$f":"O36-Q36","v":0},null,4.6372099999999996,null,{"$f":"L36+T36","v":4.6372099999999996},{"$f":"H36-V36","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"T",0.87295,null,null,0.87295,null,0,{"$f":"'BETON Qte'!K37","v":0},0,0,null,0,0,null,0,null,0.87295,null,0.87295,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.4","ESCALIERS - GH4",null,"T",{"$f":"SUM(E39:E40)","v":0},{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},{"$f":"SUM(H39:H40)","v":0},null,{"$f":"SUM(J39:J40)","v":0},{"$f":"IFERROR(J38/H38,\"\")","v":""},{"$f":"SUM(L39:L40)","v":0},{"$f":"SUM(M39:M40)","v":0},null,{"$f":"SUM(O39:O40)","v":0},"",{"$f":"SUM(Q39:Q40)","v":0},{"$f":"SUM(R39:R40)","v":0},null,{"$f":"SUM(T39:T40)","v":0},null,{"$f":"SUM(V39:V40)","v":0},{"$f":"SUM(W39:W40)","v":0},null,null,null,null,null,null,0,"",0,0]
[null,"ESCALIER 1/2 TOURNANT ",null,"T",0,null,null,{"$f":"SUM(E39:G39)","v":0},null,{"$f":"H39*K39/100","v":0},{"$f":"'BETON Qte'!K39","v":0},{"$f":"Q39+AF39","v":0},{"$f":"J39-L39","v":0},null,{"$f":"J39-AD39","v":0},"",null,{"$f":"O39-Q39","v":0},null,0,null,{"$f":"L39+T39","v":0},{"$f":"H39-V39","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER HELICOIDAL SECOURS",null,"T",0,null,null,{"$f":"SUM(E40:G40)","v":0},null,{"$f":"H40*K40/100","v":0},{"$f":"'BETON Qte'!K40","v":0},{"$f":"Q40+AF40","v":0},{"$f":"J40-L40","v":0},null,{"$f":"J40-AD40","v":0},"",null,{"$f":"O40-Q40","v":0},null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.5","OUVRAGES DIVERS - GH4",null,"T",{"$f":"SUM(E42:E56)","v":10.698499999999999},{"$f":"SUM(F42:F56)","v":0},{"$f":"SUM(G42:G56)","v":0},{"$f":"SUM(H42:H56)","v":10.698499999999999},null,{"$f":"SUM(J42:J56)","v":0},{"$f":"IFERROR(J41/H41,\"\")","v":0},{"$f":"SUM(L42:L56)","v":0},{"$f":"SUM(M42:M56)","v":0},null,{"$f":"SUM(O42:O56)","v":0},0,{"$f":"SUM(Q42:Q56)","v":0},{"$f":"SUM(R42:R56)","v":0},null,{"$f":"SUM(T42:T56)","v":10.698499999999999},null,{"$f":"SUM(V42:V56)","v":10.698499999999999},{"$f":"SUM(W42:W56)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"T",0.82650000000000001,null,null,{"$f":"SUM(E42:G42)","v":0.82650000000000001},null,{"$f":"H42*K42/100","v":0},{"$f":"'BETON Qte'!K42","v":0},{"$f":"Q42+AF42","v":0},{"$f":"J42-L42","v":0},null,{"$f":"J42-AD42","v":0},0,null,{"$f":"O42-Q42","v":0},null,0.82650000000000001,null,{"$f":"L42+T42","v":0.82650000000000001},{"$f":"H42-V42","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K43","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K44","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K45","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K46","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"T",0.12,null,null,0.12,null,0,{"$f":"'BETON Qte'!K47","v":0},0,0,null,0,0,null,0,null,0.12,null,0.12,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"T",3.15,null,null,3.15,null,0,{"$f":"'BETON Qte'!K48","v":0},0,0,null,0,0,null,0,null,3.15,null,3.15,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"T",0.82499999999999996,null,null,0.82499999999999996,null,0,{"$f":"'BETON Qte'!K49","v":0},0,0,null,0,0,null,0,null,0.82499999999999996,null,0.82499999999999996,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K50","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K51","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"T",3.3119999999999998,null,null,3.3119999999999998,null,0,{"$f":"'BETON Qte'!K52","v":0},0,0,null,0,0,null,0,null,3.3119999999999998,null,3.3119999999999998,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K53","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K54","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"T",2.4649999999999999,null,null,2.4649999999999999,null,0,{"$f":"'BETON Qte'!K55","v":0},0,0,null,0,0,null,0,null,2.4649999999999999,null,2.4649999999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K56","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.1.6","MACONNERIE & ENDUIT  TERRASSE - GH4",null,"T",{"$f":"SUM(E58:E60)","v":34.233128834355824},{"$f":"SUM(F58:F60)","v":0},{"$f":"SUM(G58:G60)","v":0},{"$f":"SUM(H58:H60)","v":34.233128834355824},null,{"$f":"SUM(J58:J60)","v":0},{"$f":"IFERROR(J57/H57,\"\")","v":0},{"$f":"SUM(L58:L60)","v":0},{"$f":"SUM(M58:M60)","v":0},null,{"$f":"SUM(O58:O60)","v":0},0,{"$f":"SUM(Q58:Q60)","v":0},{"$f":"SUM(R58:R60)","v":0},null,{"$f":"SUM(T58:T60)","v":34.233128834355824},null,{"$f":"SUM(V58:V60)","v":34.233128834355824},{"$f":"SUM(W58:W60)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"T",0,null,null,{"$f":"SUM(E58:G58)","v":0},null,{"$f":"H58*K58/100","v":0},{"$f":"'BETON Qte'!K58","v":0},{"$f":"Q58+AF58","v":0},{"$f":"J58-L58","v":0},null,{"$f":"J58-AD58","v":0},"",null,{"$f":"O58-Q58","v":0},null,0,null,{"$f":"L58+T58","v":0},{"$f":"H58-V58","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"T",0,null,null,{"$f":"SUM(E59:G59)","v":0},null,{"$f":"H59*K59/100","v":0},{"$f":"'BETON Qte'!K59","v":0},{"$f":"Q59+AF59","v":0},{"$f":"J59-L59","v":0},null,{"$f":"J59-AD59","v":0},"",null,{"$f":"O59-Q59","v":0},null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"T",34.233128834355824,null,null,34.233128834355824,null,0,{"$f":"'BETON Qte'!K60","v":0},0,0,null,0,0,null,0,null,34.233128834355824,null,34.233128834355824,0,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx",null,null,null,null,"xxxxxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,"xxxxxxx","xxxxxxx"]
[null,"PART PROPRE",null,"T",{"$f":"E68+E79+E87+E90+E93+E109","v":1390.965633251534},{"$f":"F68+F79+F87+F90+F93+F109","v":0},{"$f":"G68+G79+G87+G90+G93+G109","v":0},{"$f":"H68+H79+H87+H90+H93+H109","v":1390.965633251534},null,{"$f":"J68+J79+J87+J90+J93+J109","v":485.67728000000005},{"$f":"IFERROR(J67/H67,\"\")","v":0.34916554973732628},{"$f":"L68+L79+L87+L90+L93+L109","v":315.09699999999998},{"$f":"M68+M79+M87+M90+M93+M109","v":170.58028000000002},null,{"$f":"O68+O79+O87+O90+O93+O109","v":0},{"$f":"IFERROR(O67/H67,\"\")","v":0},{"$f":"Q68+Q79+Q87+Q90+Q93+Q109","v":0},{"$f":"R68+R79+R87+R90+R93+R109","v":0},null,{"$f":"T68+T79+T87+T90+T93+T109","v":1126.7229006809723},null,{"$f":"V68+V79+V87+V90+V93+V109","v":1441.8199006809725},{"$f":"W68+W79+W87+W90+W93+W109","v":-50.854267429438323},null,null,null,null,null,null,485.67728000000005,0.34916554973732628,315.09699999999998,170.58028000000002]
["MATX.400220.PP.DS.2.1","FONDATION  - GH5",null,"T",{"$f":"SUM(E69:E78)","v":415.83199999999999},{"$f":"SUM(F69:F78)","v":0},{"$f":"SUM(G69:G78)","v":0},{"$f":"SUM(H69:H78)","v":415.83199999999999},null,{"$f":"SUM(J69:J78)","v":415.39016000000004},{"$f":"IFERROR(J68/H68,\"\")","v":0.99893745551087954},{"$f":"SUM(L69:L78)","v":191.465},{"$f":"SUM(M69:M78)","v":223.92516000000001},null,{"$f":"SUM(O69:O78)","v":0},0,{"$f":"SUM(Q69:Q78)","v":0},{"$f":"SUM(R69:R78)","v":0},null,{"$f":"SUM(T69:T78)","v":12.378807098269418},null,{"$f":"SUM(V69:V78)","v":203.84380709826939},{"$f":"SUM(W69:W78)","v":211.9881929017306},null,null,null,null,null,null,415.39016000000004,0.99893745551087954,191.465,223.92516000000001]
[null,"BETON DE PROPRETE",null,"T",0,null,null,{"$f":"SUM(E69:G69)","v":0},null,{"$f":"H69*K69/100","v":0},{"$f":"'BETON Qte'!K69","v":97},{"$f":"Q69+AF69","v":0},{"$f":"J69-L69","v":0},null,{"$f":"J69-AD69","v":0},"",null,{"$f":"O69-Q69","v":0},null,0,null,{"$f":"L69+T69","v":0},{"$f":"H69-V69","v":0},null,null,null,null,null,null,0,97,0,0]
[null,"GROS BETON ",null,"T",0,null,null,{"$f":"SUM(E70:G70)","v":0},null,{"$f":"H70*K70/100","v":0},{"$f":"'BETON Qte'!K70","v":100},{"$f":"Q70+AF70","v":0},{"$f":"J70-L70","v":0},null,{"$f":"J70-AD70","v":0},"",null,{"$f":"O70-Q70","v":0},null,0,null,{"$f":"L70+T70","v":0},{"$f":"H70-V70","v":0},null,null,null,null,null,null,0,100,0,0]
[null,"BETON CYCLOPEEN POUR MARMITES",null,"T",null,null,null,0,null,0,{"$f":"'BETON Qte'!K71","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SEMELLES ISOLEES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K72","v":90},0,0,null,0,"",null,0,null,0.16239999999999999,null,0.16239999999999999,-0.16239999999999999,null,null,null,null,null,null,0,90,0,0]
[null,"SEMELLES FILANTES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K73","v":97},42.683999999999997,-42.683999999999997,null,0,"",null,0,null,1.16466,null,43.848659999999995,-43.848659999999995,null,null,null,null,null,null,0,97,42.683999999999997,-42.683999999999997]
[null,"LONGRINES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K74","v":98},17.253999999999998,-17.253999999999998,null,0,"",null,0,null,0.43460549999999798,null,17.688605499999994,-17.688605499999994,null,null,null,null,null,null,0,98,17.253999999999998,-17.253999999999998]
[null,"AMORCE DE POTEAUX",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K75","v":80},16.486000000000001,-16.486000000000001,null,0,"",null,0,null,4.3477012333435203,null,20.833701233343522,-20.833701233343522,null,null,null,null,null,null,0,80,16.486000000000001,-16.486000000000001]
[null,"AMORCE DE VOILE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K76","v":85},31.373000000000001,-31.373000000000001,null,0,"",null,0,null,5.6413343999999999,null,37.014334400000003,-37.014334400000003,null,null,null,null,null,null,0,85,31.373000000000001,-31.373000000000001]
[null,"DALLAGE (ep 15cm 35kg/m3)",null,"T",22.091999999999999,null,null,22.091999999999999,null,21.65016,{"$f":"'BETON Qte'!K77","v":98},14.64,7.0101599999999991,null,0,0,null,0,null,0.62810596492589899,null,15.268105964925899,6.8238940350740993,null,null,null,null,null,null,21.65016,98,14.64,7.0101599999999991]
[null,"ACIER FONDATIONS ANNEXE 12",null,"T",393.74,null,null,393.74,null,393.74,{"$f":"'BETON Qte'!K78","v":100},69.028000000000006,324.71199999999999,null,0,0,null,0,null,0,null,69.028000000000006,324.71199999999999,null,null,null,null,null,null,393.74,100,69.028000000000006,324.71199999999999]
["MATX.400220.PP.DS.2.2","SUPERSTRUCTURE - GH5",null,"T",{"$f":"SUM(E80:E86)","v":914.21100000000001},{"$f":"SUM(F80:F86)","v":0},{"$f":"SUM(G80:G86)","v":0},{"$f":"SUM(H80:H86)","v":914.21100000000001},null,{"$f":"SUM(J80:J86)","v":70.287120000000002},{"$f":"IFERROR(J79/H79,\"\")","v":7.6882820267968777E-2},{"$f":"SUM(L80:L86)","v":123.63200000000001},{"$f":"SUM(M80:M86)","v":-53.344879999999996},null,{"$f":"SUM(O80:O86)","v":0},0,{"$f":"SUM(Q80:Q86)","v":0},{"$f":"SUM(R80:R86)","v":0},null,{"$f":"SUM(T80:T86)","v":1053.4214603311691},null,{"$f":"SUM(V80:V86)","v":1177.0534603311692},{"$f":"SUM(W80:W86)","v":-262.84246033116892},null,null,null,null,null,null,70.287120000000002,7.6882820267968777E-2,123.63200000000001,-53.344879999999996]
[null,"POTEAUX",null,"T",0,null,null,{"$f":"SUM(E80:G80)","v":0},null,{"$f":"H80*K80/100","v":0},{"$f":"'BETON Qte'!K80","v":12},{"$f":"Q80+AF80","v":16.738},{"$f":"J80-L80","v":-16.738},null,{"$f":"J80-AD80","v":0},"",null,{"$f":"O80-Q80","v":0},null,123.011905227168,null,{"$f":"L80+T80","v":139.749905227168},{"$f":"H80-V80","v":-139.749905227168},null,null,null,null,null,null,0,12,16.738,-16.738]
[null,"VOILES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K81","v":18},65.608999999999995,-65.608999999999995,null,0,"",null,0,null,344.787555104001,null,410.39655510400098,-410.39655510400098,null,null,null,null,null,null,0,18,65.608999999999995,-65.608999999999995]
[null,"ACROTETES ET RELEVES DE BALCONS EN BA",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K82","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POUTRES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K83","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALLES PLEINES",null,"T",878.58900000000006,null,null,878.58900000000006,null,70.287120000000002,{"$f":"'BETON Qte'!K84","v":8},41.285000000000004,29.002119999999998,null,0,0,null,0,null,550,null,591.28499999999997,287.30400000000009,null,null,null,null,null,null,70.287120000000002,8,41.285000000000004,29.002119999999998]
[null,"PLANCHERS POUTRELLES HOURDIS ",null,"T",12.942,null,null,12.942,null,0,{"$f":"'BETON Qte'!K85","v":0},0,0,null,0,0,null,0,null,12.942,null,12.942,0,null,null,null,null,null,null,0,0,0,0]
[null,"INCIDENCE UTILISATION CP SUR LA STRUCTURE ",null,"T",22.68,null,null,22.68,null,0,{"$f":"'BETON Qte'!K86","v":0},0,0,null,0,0,null,0,null,22.68,null,22.68,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.3","MACONNERIE & ENDUIT  INFRA + SUPER - GH5",null,"T",{"$f":"SUM(E88:E89)","v":6.5229399999999993},{"$f":"SUM(F88:F89)","v":0},{"$f":"SUM(G88:G89)","v":0},{"$f":"SUM(H88:H89)","v":6.5229399999999993},null,{"$f":"SUM(J88:J89)","v":0},{"$f":"IFERROR(J87/H87,\"\")","v":0},{"$f":"SUM(L88:L89)","v":0},{"$f":"SUM(M88:M89)","v":0},null,{"$f":"SUM(O88:O89)","v":0},0,{"$f":"SUM(Q88:Q89)","v":0},{"$f":"SUM(R88:R89)","v":0},null,{"$f":"SUM(T88:T89)","v":6.5229399999999993},null,{"$f":"SUM(V88:V89)","v":6.5229399999999993},{"$f":"SUM(W88:W89)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"RAIDISSEURS VERTICAUX DANS MACONNERIE",null,"T",5.4896199999999995,null,null,{"$f":"SUM(E88:G88)","v":5.4896199999999995},null,{"$f":"H88*K88/100","v":0},{"$f":"'BETON Qte'!K88","v":0},{"$f":"Q88+AF88","v":0},{"$f":"J88-L88","v":0},null,{"$f":"J88-AD88","v":0},0,null,{"$f":"O88-Q88","v":0},null,5.4896199999999995,null,{"$f":"L88+T88","v":5.4896199999999995},{"$f":"H88-V88","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"LINTEAUX BA & PV CAISSON VR",null,"T",1.03332,null,null,1.03332,null,0,{"$f":"'BETON Qte'!K89","v":0},0,0,null,0,0,null,0,null,1.03332,null,1.03332,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.4","ESCALIERS - GH5",null,"T",{"$f":"SUM(E91:E92)","v":0},{"$f":"SUM(F91:F92)","v":0},{"$f":"SUM(G91:G92)","v":0},{"$f":"SUM(H91:H92)","v":0},null,{"$f":"SUM(J91:J92)","v":0},{"$f":"IFERROR(J90/H90,\"\")","v":""},{"$f":"SUM(L91:L92)","v":0},{"$f":"SUM(M91:M92)","v":0},null,{"$f":"SUM(O91:O92)","v":0},"",{"$f":"SUM(Q91:Q92)","v":0},{"$f":"SUM(R91:R92)","v":0},null,{"$f":"SUM(T91:T92)","v":0},null,{"$f":"SUM(V91:V92)","v":0},{"$f":"SUM(W91:W92)","v":0},null,null,null,null,null,null,0,"",0,0]
[null,"ESCALIER 1/2 TOURNANT ",null,"T",0,null,null,{"$f":"SUM(E91:G91)","v":0},null,{"$f":"H91*K91/100","v":0},{"$f":"'BETON Qte'!K91","v":0},{"$f":"Q91+AF91","v":0},{"$f":"J91-L91","v":0},null,{"$f":"J91-AD91","v":0},"",null,{"$f":"O91-Q91","v":0},null,0,null,{"$f":"L91+T91","v":0},{"$f":"H91-V91","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"ESCALIER HELICOIDAL SECOURS",null,"T",0,null,null,{"$f":"SUM(E92:G92)","v":0},null,{"$f":"H92*K92/100","v":0},{"$f":"'BETON Qte'!K92","v":0},{"$f":"Q92+AF92","v":0},{"$f":"J92-L92","v":0},null,{"$f":"J92-AD92","v":0},"",null,{"$f":"O92-Q92","v":0},null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.5","OUVRAGES DIVERS - GH5",null,"T",{"$f":"SUM(E94:E108)","v":13.049999999999999},{"$f":"SUM(F94:F108)","v":0},{"$f":"SUM(G94:G108)","v":0},{"$f":"SUM(H94:H108)","v":13.049999999999999},null,{"$f":"SUM(J94:J108)","v":0},{"$f":"IFERROR(J93/H93,\"\")","v":0},{"$f":"SUM(L94:L108)","v":0},{"$f":"SUM(M94:M108)","v":0},null,{"$f":"SUM(O94:O108)","v":0},0,{"$f":"SUM(Q94:Q108)","v":0},{"$f":"SUM(R94:R108)","v":0},null,{"$f":"SUM(T94:T108)","v":13.049999999999999},null,{"$f":"SUM(V94:V108)","v":13.049999999999999},{"$f":"SUM(W94:W108)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"APPUIS DE FENETRES",null,"T",1.0229999999999999,null,null,{"$f":"SUM(E94:G94)","v":1.0229999999999999},null,{"$f":"H94*K94/100","v":0},{"$f":"'BETON Qte'!K94","v":0},{"$f":"Q94+AF94","v":0},{"$f":"J94-L94","v":0},null,{"$f":"J94-AD94","v":0},0,null,{"$f":"O94-Q94","v":0},null,1.0229999999999999,null,{"$f":"L94+T94","v":1.0229999999999999},{"$f":"H94-V94","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE CADRES ET FX CADRES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K95","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE GC",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K96","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"POSE ET SCELLEMENT DE PRECADRES / MENUISERIE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K97","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SCELLEMENT RECEVEURS DE DOUCHE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K98","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE PARABOLE",null,"T",0.16,null,null,0.16,null,0,{"$f":"'BETON Qte'!K99","v":0},0,0,null,0,0,null,0,null,0.16,null,0.16,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOCLE TERRASSE",null,"T",3.92,null,null,3.92,null,0,{"$f":"'BETON Qte'!K100","v":0},0,0,null,0,0,null,0,null,3.92,null,3.92,0,null,null,null,null,null,null,0,0,0,0]
[null,"SOUCHES TERRASSES",null,"T",0.78,null,null,0.78,null,0,{"$f":"'BETON Qte'!K101","v":0},0,0,null,0,0,null,0,null,0.78,null,0.78,0,null,null,null,null,null,null,0,0,0,0]
[null,"TRAITEMENT DES JD",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K102","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"PEMPLISSAGE JD PAR POLYSTYRENNE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K103","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"DALETTES EN BETON",null,"T",4.1219999999999999,null,null,4.1219999999999999,null,0,{"$f":"'BETON Qte'!K104","v":0},0,0,null,0,0,null,0,null,4.1219999999999999,null,4.1219999999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"TROUS DE SCELLEMENT & CALFEUTREMENT",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K105","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AMENAGEMENT DES LOCAUX TECHNIQUES",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K106","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"COURS ANGLAISES VENTILLATION PARKING",null,"T",3.0449999999999999,null,null,3.0449999999999999,null,0,{"$f":"'BETON Qte'!K107","v":0},0,0,null,0,0,null,0,null,3.0449999999999999,null,3.0449999999999999,0,null,null,null,null,null,null,0,0,0,0]
[null,"BAC A SABLE",null,"T",0,null,null,0,null,0,{"$f":"'BETON Qte'!K108","v":0},0,0,null,0,"",null,0,null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.DS.2.6","MACONNERIE & ENDUIT  TERRASSE - GH5",null,"T",{"$f":"SUM(E110:E112)","v":41.349693251533736},{"$f":"SUM(F110:F112)","v":0},{"$f":"SUM(G110:G112)","v":0},{"$f":"SUM(H110:H112)","v":41.349693251533736},null,{"$f":"SUM(J110:J112)","v":0},{"$f":"IFERROR(J109/H109,\"\")","v":0},{"$f":"SUM(L110:L112)","v":0},{"$f":"SUM(M110:M112)","v":0},null,{"$f":"SUM(O110:O112)","v":0},0,{"$f":"SUM(Q110:Q112)","v":0},{"$f":"SUM(R110:R112)","v":0},null,{"$f":"SUM(T110:T112)","v":41.349693251533736},null,{"$f":"SUM(V110:V112)","v":41.349693251533736},{"$f":"SUM(W110:W112)","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"T",0,null,null,{"$f":"SUM(E110:G110)","v":0},null,{"$f":"H110*K110/100","v":0},{"$f":"'BETON Qte'!K110","v":0},{"$f":"Q110+AF110","v":0},{"$f":"J110-L110","v":0},null,{"$f":"J110-AD110","v":0},"",null,{"$f":"O110-Q110","v":0},null,0,null,{"$f":"L110+T110","v":0},{"$f":"H110-V110","v":0},null,null,null,null,null,null,0,0,0,0]
[null,"AJUSTEMENT MAIN D'ŒUVRE",null,"T",0,null,null,{"$f":"SUM(E111:G111)","v":0},null,{"$f":"H111*K111/100","v":0},{"$f":"'BETON Qte'!K111","v":0},{"$f":"Q111+AF111","v":0},{"$f":"J111-L111","v":0},null,{"$f":"J111-AD111","v":0},"",null,{"$f":"O111-Q111","v":0},null,0,null,0,0,null,null,null,null,null,null,0,0,0,0]
[null,"AJOUT ACIER CONSOLE",null,"T",41.349693251533736,null,null,41.349693251533736,null,0,{"$f":"'BETON Qte'!K112","v":0},0,0,null,0,0,null,0,null,41.349693251533736,null,41.349693251533736,0,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
["Code OTP","INDIRECTS",null,"T",{"$f":"SUM(E120:E122)","v":0},{"$f":"SUM(F120:F122)","v":0},{"$f":"SUM(G120:G122)","v":0},{"$f":"SUM(H120:H122)","v":0},null,{"$f":"SUM(J120:J122)","v":0},{"$f":"IFERROR(J119/H119,\"\")","v":""},{"$f":"SUM(L120:L122)","v":2.0149999999999997},{"$f":"SUM(M120:M122)","v":-2.0149999999999997},null,{"$f":"SUM(O120:O122)","v":0},{"$f":"IFERROR(O119/H119,\"\")","v":""},{"$f":"SUM(Q120:Q122)","v":0},{"$f":"SUM(R120:R122)","v":0},null,{"$f":"SUM(T120:T122)","v":0},null,{"$f":"SUM(V120:V122)","v":0},{"$f":"SUM(W120:W122)","v":0},null,null,null,null,null,null,0,"",2.0149999999999997,-2.0149999999999997]
["MATX.400220.IN.IC.02","INSTALLATION CHANTIER",null,"T",0,null,null,{"$f":"SUM(E120:G120)","v":0},null,{"$f":"H120*K120/100","v":0},{"$f":"'BETON Qte'!K180","v":0},{"$f":"Q120+AF120","v":0},{"$f":"J120-L120","v":0},null,{"$f":"J120-AD120","v":0},"",null,{"$f":"O120-Q120","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.IN.IC.01","MONTAGE DE GRUES",null,"T",0,null,null,{"$f":"SUM(E121:G121)","v":0},null,{"$f":"H121*K121/100","v":0},{"$f":"'BETON Qte'!K181","v":0},{"$f":"Q121+AF121","v":0},{"$f":"J121-L121","v":0},null,{"$f":"J121-AD121","v":0},"",null,{"$f":"O121-Q121","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["MATX.400220.PP.AM.25","RESEAUX SOUS DALLAGE ",null,"T",0,null,null,{"$f":"SUM(E122:G122)","v":0},null,{"$f":"H122*K122/100","v":0},{"$f":"'BETON Qte'!K182","v":0},{"$f":"Q122+AF122","v":2.0149999999999997},{"$f":"J122-L122","v":-2.0149999999999997},null,{"$f":"J122-AD122","v":0},"",null,{"$f":"O122-Q122","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,2.0149999999999997,-2.0149999999999997]

{"sheet":"DETAILS","index":10,"n_rows":298,"n_cols":46,"rows_kept":298,"cut":false,"hidden":false,"merged":[[4,44,4,45],[5,0,6,0],[5,1,6,1],[5,2,6,4],[6,26,6,37],[0,1,0,4],[2,6,2,8],[4,6,4,8],[4,41,4,43],[5,41,6,41],[5,42,6,42],[5,43,6,43],[6,10,6,13],[6,14,6,25],[1,0,1,1],[2,0,2,1],[6,38,6,39]]}
[]
[{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[{"$f":"SYNTHESE!E7","v":"CASABLANCA"},null,null,null,null,null,"POINT A FIN  AVRIL 2017"]
[]
[null,null,"BUDGET Référence","Trsf. Budget","T.S.","X","CUMUL A FIN DE MOIS",null,null,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAD",null,null,"CUMUL A FIN DE CHANTIER"]
["Code OTP","Description OTP","Total",null,null,null,"Avancement","Dépenses","Budget",null,"09",10,11,12,"01","02","03","04","05","06","07","08","09","10","11","12","01","02","03","04","05","06","07","08","09","10","11","12","01","02",null,"Qtés","P.U.","Montant","Dépenses","Ecart"]
[null,null,null,null,null,null,"Budget","Fin Avr 17","Restant",null,2016,null,null,null,2017,null,null,null,null,null,null,null,null,null,null,null,2018,null,null,null,null,null,null,null,null,null,null,null,2019]
["......MATX.400220.PP.AM","AUTRES MATERIAUX",15368191.59,-5208230.38,5208230.38,null,591197.18999999994,613571.07999999996,-22373.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP34+AP33+AP32+AP31+AP30+AP29+AP28+AP27+AP26+AP25+AP24+AP23+AP22+AP21+AP20+AP19+AP18+AP17+AP16+AP15+AP14+AP13+AP12+AP11+AP10+AP9","v":21},14784096.990000002,11967243.960000001,12580815.040000001,2787376.55]
[".........MATX.400220.PP.AM.01","PLANCHERS HOURDIS",0,-3584887.98,3584887.98,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K9:AN9)","v":1},{"$f":"IFERROR(IF(C9-H9<0,0,C9-H9),0)","v":0},{"$f":"IFERROR(AP9*AQ9,0)","v":0},{"$f":"H9+AR9","v":0},{"$f":"C9-AS9","v":0}]
[".........MATX.400220.PP.AM.02","MORTIER ENDUIT EXTERIEUR",1792617.6,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K10:AN10)","v":1},{"$f":"IFERROR(IF(C10-H10<0,0,C10-H10),0)","v":1792617.6},{"$f":"IFERROR(AP10*AQ10,0)","v":1792617.6},{"$f":"H10+AR10","v":1792617.6},{"$f":"C10-AS10","v":0}]
[".........MATX.400220.PP.AM.03","PV JOINT CREUX ENDUIT EXT",12037.6,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K11:AN11)","v":1},{"$f":"IFERROR(IF(C11-H11<0,0,C11-H11),0)","v":12037.6},{"$f":"IFERROR(AP11*AQ11,0)","v":12037.6},{"$f":"H11+AR11","v":12037.6},{"$f":"C11-AS11","v":0}]
[".........MATX.400220.PP.AM.04","MORTIER A HOURDER",1044611.75,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K12:AN12)","v":0},{"$f":"IFERROR(IF(C12-H12<0,0,C12-H12),0)","v":1044611.75},{"$f":"IFERROR(AP12*AQ12,0)","v":0},{"$f":"H12+AR12","v":0},{"$f":"C12-AS12","v":1044611.75}]
[".........MATX.400220.PP.AM.05","MORTIER DIVERS",473040.71,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K13:AN13)","v":1},{"$f":"IFERROR(IF(C13-H13<0,0,C13-H13),0)","v":473040.71},{"$f":"IFERROR(AP13*AQ13,0)","v":473040.71},{"$f":"H13+AR13","v":473040.71},{"$f":"C13-AS13","v":0}]
[".........MATX.400220.PP.AM.06","POLYANE 100μ",29675.52,0,0,null,28500.37,36000,-7499.63,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K14:AN14)","v":1},{"$f":"IFERROR(IF(C14-H14<0,0,C14-H14),0)","v":0},{"$f":"IFERROR(AP14*AQ14,0)","v":0},{"$f":"H14+AR14","v":36000},{"$f":"C14-AS14","v":-6324.48}]
[".........MATX.400220.PP.AM.07","POLISTYRENNE",1848,0,0,null,1847.82,25000,-23152.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K15:AN15)","v":0},{"$f":"IFERROR(IF(C15-H15<0,0,C15-H15),0)","v":0},{"$f":"IFERROR(AP15*AQ15,0)","v":0},{"$f":"H15+AR15","v":25000},{"$f":"C15-AS15","v":-23152}]
[".........MATX.400220.PP.AM.08","BRIQUES CREUSES 8T 100mm",304036.21999999997,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K16:AN16)","v":0},{"$f":"IFERROR(IF(C16-H16<0,0,C16-H16),0)","v":304036.21999999997},{"$f":"IFERROR(AP16*AQ16,0)","v":0},{"$f":"H16+AR16","v":0},{"$f":"C16-AS16","v":304036.21999999997}]
[".........MATX.400220.PP.AM.09","BRIQUES CREUSES 6T 70mm",1987049.05,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K17:AN17)","v":1},{"$f":"IFERROR(IF(C17-H17<0,0,C17-H17),0)","v":1987049.05},{"$f":"IFERROR(AP17*AQ17,0)","v":1987049.05},{"$f":"H17+AR17","v":1987049.05},{"$f":"C17-AS17","v":0}]
[".........MATX.400220.PP.AM.10","AGGLOS CREUX 20cm",201154.88,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K18:AN18)","v":1},{"$f":"IFERROR(IF(C18-H18<0,0,C18-H18),0)","v":201154.88},{"$f":"IFERROR(AP18*AQ18,0)","v":201154.88},{"$f":"H18+AR18","v":201154.88},{"$f":"C18-AS18","v":0}]
[".........MATX.400220.PP.AM.11","POSE MAÇONNERIE",2008300,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K19:AN19)","v":1},{"$f":"IFERROR(IF(C19-H19<0,0,C19-H19),0)","v":2008300},{"$f":"IFERROR(AP19*AQ19,0)","v":2008300},{"$f":"H19+AR19","v":2008300},{"$f":"C19-AS19","v":0}]
[".........MATX.400220.PP.AM.12","BAGUETTE D'ANGLE",120213.45,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K20:AN20)","v":1},{"$f":"IFERROR(IF(C20-H20<0,0,C20-H20),0)","v":120213.45},{"$f":"IFERROR(AP20*AQ20,0)","v":120213.45},{"$f":"H20+AR20","v":120213.45},{"$f":"C20-AS20","v":0}]
[".........MATX.400220.PP.AM.13","ENDUIT PLATRE (SOUS-SOL)",0,-795680.4,795680.4,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K21:AN21)","v":1},{"$f":"IFERROR(IF(C21-H21<0,0,C21-H21),0)","v":0},{"$f":"IFERROR(AP21*AQ21,0)","v":0},{"$f":"H21+AR21","v":0},{"$f":"C21-AS21","v":0}]
[".........MATX.400220.PP.AM.14","ENDUIT PLATRE (SUPER)",0,-827662,827662,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K22:AN22)","v":1},{"$f":"IFERROR(IF(C22-H22<0,0,C22-H22),0)","v":0},{"$f":"IFERROR(AP22*AQ22,0)","v":0},{"$f":"H22+AR22","v":0},{"$f":"C22-AS22","v":0}]
[".........MATX.400220.PP.AM.15","ENDUIT INTERIEUR",3706983.6,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K23:AN23)","v":1},{"$f":"IFERROR(IF(C23-H23<0,0,C23-H23),0)","v":3706983.6},{"$f":"IFERROR(AP23*AQ23,0)","v":3706983.6},{"$f":"H23+AR23","v":3706983.6},{"$f":"C23-AS23","v":0}]
[".........MATX.400220.PP.AM.16","ETANCHEITE MURS ENTERRES",639912,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K24:AN24)","v":1},{"$f":"IFERROR(IF(C24-H24<0,0,C24-H24),0)","v":639912},{"$f":"IFERROR(AP24*AQ24,0)","v":639912},{"$f":"H24+AR24","v":639912},{"$f":"C24-AS24","v":0}]
[".........MATX.400220.PP.AM.17","COUVRE JOINT ALU",60600,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K25:AN25)","v":1},{"$f":"IFERROR(IF(C25-H25<0,0,C25-H25),0)","v":60600},{"$f":"IFERROR(AP25*AQ25,0)","v":60600},{"$f":"H25+AR25","v":60600},{"$f":"C25-AS25","v":0}]
[".........MATX.400220.PP.AM.18","FINITION SHO INFRA",71870,0,0,null,776.2,760,16.2,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K26:AN26)","v":1},{"$f":"IFERROR(IF(C26-H26<0,0,C26-H26),0)","v":71110},{"$f":"IFERROR(AP26*AQ26,0)","v":71110},{"$f":"H26+AR26","v":71870},{"$f":"C26-AS26","v":0}]
[".........MATX.400220.PP.AM.19","FINITION SHO SUPER",466450,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K27:AN27)","v":1},{"$f":"IFERROR(IF(C27-H27<0,0,C27-H27),0)","v":466450},{"$f":"IFERROR(AP27*AQ27,0)","v":466450},{"$f":"H27+AR27","v":466450},{"$f":"C27-AS27","v":0}]
[".........MATX.400220.PP.AM.20","DIVERS FINITION",216720,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K28:AN28)","v":1},{"$f":"IFERROR(IF(C28-H28<0,0,C28-H28),0)","v":216720},{"$f":"IFERROR(AP28*AQ28,0)","v":216720},{"$f":"H28+AR28","v":216720},{"$f":"C28-AS28","v":0}]
[".........MATX.400220.PP.AM.21","GRAVIER 5/25",2106.7199999999998,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K29:AN29)","v":1},{"$f":"IFERROR(IF(C29-H29<0,0,C29-H29),0)","v":2106.7199999999998},{"$f":"IFERROR(AP29*AQ29,0)","v":2106.7199999999998},{"$f":"H29+AR29","v":2106.7199999999998},{"$f":"C29-AS29","v":0}]
[".........MATX.400220.PP.AM.22","BAC A SABLE",4000,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K30:AN30)","v":1},{"$f":"IFERROR(IF(C30-H30<0,0,C30-H30),0)","v":4000},{"$f":"IFERROR(AP30*AQ30,0)","v":4000},{"$f":"H30+AR30","v":4000},{"$f":"C30-AS30","v":0}]
[".........MATX.400220.PP.AM.23","PROTECTION DALLAGE",50000,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K31:AN31)","v":1},{"$f":"IFERROR(IF(C31-H31<0,0,C31-H31),0)","v":50000},{"$f":"IFERROR(AP31*AQ31,0)","v":50000},{"$f":"H31+AR31","v":50000},{"$f":"C31-AS31","v":0}]
[".........MATX.400220.PP.AM.24","DIVERS ET NON VU",154948.35,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K32:AN32)","v":1},{"$f":"IFERROR(IF(C32-H32<0,0,C32-H32),0)","v":154948.35},{"$f":"IFERROR(AP32*AQ32,0)","v":154948.35},{"$f":"H32+AR32","v":154948.35},{"$f":"C32-AS32","v":0}]
[".........MATX.400220.PP.AM.25","RESEAU SOUS DALLAGE",779567.14,0,0,null,156926.87,145206.60999999999,11720.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K33:AN33)","v":0},{"$f":"IFERROR(IF(C33-H33<0,0,C33-H33),0)","v":634360.53},{"$f":"IFERROR(AP33*AQ33,0)","v":0},{"$f":"H33+AR33","v":145206.60999999999},{"$f":"C33-AS33","v":634360.53}]
[".........MATX.400220.PP.AM.26","TERRASSEMENT COMPLEMENTAIRE",1240449,0,0,null,403145.93,406604.47,-3458.54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K34:AN34)","v":0},{"$f":"IFERROR(IF(C34-H34<0,0,C34-H34),0)","v":833844.53},{"$f":"IFERROR(AP34*AQ34,0)","v":0},{"$f":"H34+AR34","v":406604.47},{"$f":"C34-AS34","v":833844.53}]
["...MATX.400220.ST","SOUS TRAITANCE",129009357.68000001,5982303.6799999997,-5982303.6799999997,null,138950,4849409.79,-4710459.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP70+AP44+AP36","v":18},137677947.88999999,90857279.359999999,95906689.150000006,46820668.530000001]
["......MATX.400220.ST.GO","GROS OEUVRES",9247357.6799999997,5982303.6799999997,-5982303.6799999997,null,138950,4849409.79,-4710459.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP42+AP41+AP37","v":4},5197947.8900000006,7039279.3600000003,12088689.15,-1841331.4700000002]
[".........MATX.400220.ST.GO.TR","TERRASSEMENT",3265057.68,0,0,null,138950,1858259.79,-1719309.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K37:AN37)","v":0},{"$f":"IFERROR(IF(C37-H37<0,0,C37-H37),0)","v":1406797.8900000001},{"$f":"+AR40+AR39+AR38","v":1056979.3600000001},{"$f":"H37+AR37","v":2915239.1500000004},{"$f":"C37-AS37","v":349818.5299999998}]
["............MATX.400220.ST.GO.TR.1","DAKO CONSTRUCTION",2596568,0,0,null,0,1719376.46,-1719376.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K38:AN38)","v":0},{"$f":"IFERROR(IF(C38-H38<0,0,C38-H38),0)","v":877191.54},{"$f":"IFERROR(AP38*AQ38,0)","v":0},{"$f":"H38+AR38","v":1719376.46},{"$f":"C38-AS38","v":877191.54}]
["............MATX.400220.ST.GO.TR.2","PART PROPRE",140000,140000,-140000,null,138950,138883.32999999999,66.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K39:AN39)","v":0},{"$f":"IFERROR(IF(C39-H39<0,0,C39-H39),0)","v":1116.6700000000128},{"$f":"IFERROR(AP39*AQ39,0)","v":0},{"$f":"H39+AR39","v":138883.32999999999},{"$f":"C39-AS39","v":1116.6700000000128}]
["............MATX.400220.ST.GO.TR.3","RAT",528489.68000000005,-140000,140000,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K40:AN40)","v":2},{"$f":"IFERROR(IF(C40-H40<0,0,C40-H40),0)","v":528489.68000000005},{"$f":"IFERROR(AP40*AQ40,0)","v":1056979.3600000001},{"$f":"H40+AR40","v":1056979.3600000001},{"$f":"C40-AS40","v":-528489.68000000005}]
[".........MATX.400220.ST.GO.CC","CCL",5982300,5982303.6799999997,-5982303.6799999997,null,0,2991150,-2991150,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K41:AN41)","v":2},{"$f":"IFERROR(IF(C41-H41<0,0,C41-H41),0)","v":2991150},{"$f":"IFERROR(AP41*AQ41,0)","v":5982300},{"$f":"H41+AR41","v":8973450},{"$f":"C41-AS41","v":-2991150}]
[".........MATX.400220.ST.GO.MC","MACONNERIE",1000000,0,0,null,null,200000,-171939.79,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K42:AN42)","v":2},{"$f":"IFERROR(IF(C42-H42<0,0,C42-H42),0)","v":800000},{"$f":"+AR43","v":0},{"$f":"H42+AR42","v":200000},{"$f":"C42-AS42","v":800000}]
["............MATX.400220.ST.GO.MC.1","CAMARA",1000000,0,0,null,0,200000,-171939.79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K43:AN43)","v":0},{"$f":"IFERROR(IF(C43-H43<0,0,C43-H43),0)","v":800000},{"$f":"IFERROR(AP43*AQ43,0)","v":0},{"$f":"H43+AR43","v":200000},{"$f":"C43-AS43","v":800000}]
["......MATX.400220.ST.CA","CEA",84248000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP68+AP65+AP63+AP61+AP56+AP54+AP45","v":6},94248000,60482000,60482000,33766000]
[".........MATX.400220.ST.CA.ET","ETANCHEITE",9853000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K45:AN45)","v":0},{"$f":"IFERROR(IF(C45-H45<0,0,C45-H45),0)","v":9853000},{"$f":"+AR51+AR46","v":0},{"$f":"H45+AR45","v":0},{"$f":"C45-AS45","v":9853000}]
["............MATX.400220.ST.CA.ET.1","MARCHE",5853000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K46:AN46)","v":0},{"$f":"IFERROR(IF(C46-H46<0,0,C46-H46),0)","v":5853000},{"$f":"IFERROR(AP46*AQ46,0)","v":0},{"$f":"H46+AR46","v":0},{"$f":"C46-AS46","v":5853000}]
["...............MATX.400220.ST.CA.ET.1.1","BELFAQIR H5",1451457,500,200,null,400,300,-450,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K47:AN47)","v":0},{"$f":"IFERROR(IF(C47-H47<0,0,C47-H47),0)","v":1451157},{"$f":"IFERROR(AP47*AQ47,0)","v":0},{"$f":"H47+AR47","v":300},{"$f":"C47-AS47","v":1451157}]
["...............MATX.400220.ST.CA.ET.1.2","BELFAQIR H6",1000000,0,null,null,null,null,0,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K48:AN48)","v":1},{"$f":"IFERROR(IF(C48-H48<0,0,C48-H48),0)","v":1000000},{"$f":"IFERROR(AP48*AQ48,0)","v":1000000},{"$f":"H48+AR48","v":1000000},{"$f":"C48-AS48","v":0}]
["...............MATX.400220.ST.CA.ET.1.3","BELFAQIR DEF",2401543,0,0,null,0,0,0,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K49:AN49)","v":1},{"$f":"IFERROR(IF(C49-H49<0,0,C49-H49),0)","v":2401543},{"$f":"IFERROR(AP49*AQ49,0)","v":2401543},{"$f":"H49+AR49","v":2401543},{"$f":"C49-AS49","v":0}]
["...............MATX.400220.ST.CA.ET.1.4","BELFAQIR R8",1000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K50:AN50)","v":0},{"$f":"IFERROR(IF(C50-H50<0,0,C50-H50),0)","v":1000000},{"$f":"IFERROR(AP50*AQ50,0)","v":0},{"$f":"H50+AR50","v":0},{"$f":"C50-AS50","v":1000000}]
["............MATX.400220.ST.CA.ET.2","MARCHE",4000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K51:AN51)","v":0},{"$f":"IFERROR(IF(C51-H51<0,0,C51-H51),0)","v":4000000},{"$f":"IFERROR(AP51*AQ51,0)","v":0},{"$f":"H51+AR51","v":0},{"$f":"C51-AS51","v":4000000}]
["...............MATX.400220.ST.CA.ET.2.1","LOCABATI D6",3000000,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K52:AN52)","v":0},{"$f":"IFERROR(IF(C52-H52<0,0,C52-H52),0)","v":3000000},{"$f":"IFERROR(AP52*AQ52,0)","v":0},{"$f":"H52+AR52","v":0},{"$f":"C52-AS52","v":3000000}]
["...............MATX.400220.ST.CA.ET.2.2","LOCABATI R2",1000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K53:AN53)","v":2},{"$f":"IFERROR(IF(C53-H53<0,0,C53-H53),0)","v":1000000},{"$f":"IFERROR(AP53*AQ53,0)","v":2000000},{"$f":"H53+AR53","v":2000000},{"$f":"C53-AS53","v":-1000000}]
[".........MATX.400220.ST.CA.MA","MENUISERIE ALUMINIUM",12000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K54:AN54)","v":0},{"$f":"IFERROR(IF(C54-H54<0,0,C54-H54),0)","v":12000000},{"$f":"+AR55","v":24000000},{"$f":"H54+AR54","v":24000000},{"$f":"C54-AS54","v":-12000000}]
["............MATX.400220.ST.CA.MA.1","MARCHE",12000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K55:AN55)","v":2},{"$f":"IFERROR(IF(C55-H55<0,0,C55-H55),0)","v":12000000},{"$f":"IFERROR(AP55*AQ55,0)","v":24000000},{"$f":"H55+AR55","v":24000000},{"$f":"C55-AS55","v":-12000000}]
[".........MATX.400220.ST.CA.MB","MENUISERIE BOIS",19991000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K56:AN56)","v":0},{"$f":"IFERROR(IF(C56-H56<0,0,C56-H56),0)","v":19991000},{"$f":"+AR60+AR57","v":6000000},{"$f":"H56+AR56","v":6000000},{"$f":"C56-AS56","v":13991000}]
["............MATX.400220.ST.CA.MB.1","MARCHE",3000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K57:AN57)","v":2},{"$f":"IFERROR(IF(C57-H57<0,0,C57-H57),0)","v":3000000},{"$f":"IFERROR(AP57*AQ57,0)","v":6000000},{"$f":"H57+AR57","v":6000000},{"$f":"C57-AS57","v":-3000000}]
["............MATX.400220.ST.CA.MB.1.1","BATIGLOBE B3-B4",2000000,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K58:AN58)","v":0},{"$f":"IFERROR(IF(C58-H58<0,0,C58-H58),0)","v":2000000},{"$f":"IFERROR(AP58*AQ58,0)","v":0},{"$f":"H58+AR58","v":0},{"$f":"C58-AS58","v":2000000}]
["............MATX.400220.ST.CA.MB.1.2","BATIGLOBE B6",1000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K59:AN59)","v":2},{"$f":"IFERROR(IF(C59-H59<0,0,C59-H59),0)","v":1000000},{"$f":"IFERROR(AP59*AQ59,0)","v":2000000},{"$f":"H59+AR59","v":2000000},{"$f":"C59-AS59","v":-1000000}]
["............MATX.400220.ST.CA.MB.2","MARCHE",16991000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K60:AN60)","v":0},{"$f":"IFERROR(IF(C60-H60<0,0,C60-H60),0)","v":16991000},{"$f":"IFERROR(AP60*AQ60,0)","v":0},{"$f":"H60+AR60","v":0},{"$f":"C60-AS60","v":16991000}]
[".........MATX.400220.ST.CA.RV","REVETEMENTS",32798000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K61:AN61)","v":2},{"$f":"IFERROR(IF(C61-H61<0,0,C61-H61),0)","v":32798000},{"$f":"+AR62","v":0},{"$f":"H61+AR61","v":0},{"$f":"C61-AS61","v":32798000}]
["............MATX.400220.ST.CA.RV.1","MARCHE",32798000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K62:AN62)","v":0},{"$f":"IFERROR(IF(C62-H62<0,0,C62-H62),0)","v":32798000},{"$f":"IFERROR(AP62*AQ62,0)","v":0},{"$f":"H62+AR62","v":0},{"$f":"C62-AS62","v":32798000}]
[".........MATX.400220.ST.CA.FP","FAUX-PLAFOND",4365000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K63:AN63)","v":2},{"$f":"IFERROR(IF(C63-H63<0,0,C63-H63),0)","v":4365000},{"$f":"+AR64","v":0},{"$f":"H63+AR63","v":0},{"$f":"C63-AS63","v":4365000}]
["............MATX.400220.ST.CA.FP.1","MARCHE",4365000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K64:AN64)","v":0},{"$f":"IFERROR(IF(C64-H64<0,0,C64-H64),0)","v":4365000},{"$f":"IFERROR(AP64*AQ64,0)","v":0},{"$f":"H64+AR64","v":0},{"$f":"C64-AS64","v":4365000}]
[".........MATX.400220.ST.CA.PN","PEINTURES",7910000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K65:AN65)","v":2},{"$f":"IFERROR(IF(C65-H65<0,0,C65-H65),0)","v":7910000},{"$f":"+AR67+AR66","v":15820000},{"$f":"H65+AR65","v":15820000},{"$f":"C65-AS65","v":-7910000}]
["............MATX.400220.ST.CA.PN.1","MARCHE",6910000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K66:AN66)","v":2},{"$f":"IFERROR(IF(C66-H66<0,0,C66-H66),0)","v":6910000},{"$f":"IFERROR(AP66*AQ66,0)","v":13820000},{"$f":"H66+AR66","v":13820000},{"$f":"C66-AS66","v":-6910000}]
["............MATX.400220.ST.CA.PN.2","BAHSSI",1000000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K67:AN67)","v":2},{"$f":"IFERROR(IF(C67-H67<0,0,C67-H67),0)","v":1000000},{"$f":"IFERROR(AP67*AQ67,0)","v":2000000},{"$f":"H67+AR67","v":2000000},{"$f":"C67-AS67","v":-1000000}]
[".........MATX.400220.ST.CA.CS","CUISINE",7331000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K68:AN68)","v":0},{"$f":"IFERROR(IF(C68-H68<0,0,C68-H68),0)","v":7331000},{"$f":"+AR69","v":14662000},{"$f":"H68+AR68","v":14662000},{"$f":"C68-AS68","v":-7331000}]
["............MATX.400220.ST.CA.CS.1","MARCHE",7331000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K69:AN69)","v":2},{"$f":"IFERROR(IF(C69-H69<0,0,C69-H69),0)","v":7331000},{"$f":"IFERROR(AP69*AQ69,0)","v":14662000},{"$f":"H69+AR69","v":14662000},{"$f":"C69-AS69","v":-7331000}]
["......MATX.400220.ST.CE","CET",35514000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP83+AP81+AP78+AP75+AP73+AP71","v":8},38232000,23336000,23336000,14896000]
[".........MATX.400220.ST.CE.CH","CHEMINEE",336000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K71:AN71)","v":2},{"$f":"IFERROR(IF(C71-H71<0,0,C71-H71),0)","v":336000},{"$f":"+AR72","v":672000},{"$f":"H71+AR71","v":672000},{"$f":"C71-AS71","v":-336000}]
["............MATX.400220.ST.CE.CH.1","MARCHE",336000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K72:AN72)","v":2},{"$f":"IFERROR(IF(C72-H72<0,0,C72-H72),0)","v":336000},{"$f":"IFERROR(AP72*AQ72,0)","v":672000},{"$f":"H72+AR72","v":672000},{"$f":"C72-AS72","v":-336000}]
[".........MATX.400220.ST.CE.DF","CVC DESENFUMAGE",9346000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K73:AN73)","v":2},{"$f":"IFERROR(IF(C73-H73<0,0,C73-H73),0)","v":9346000},{"$f":"+AR74","v":0},{"$f":"H73+AR73","v":0},{"$f":"C73-AS73","v":9346000}]
["............MATX.400220.ST.CE.DF.1","EGE",9346000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K74:AN74)","v":0},{"$f":"IFERROR(IF(C74-H74<0,0,C74-H74),0)","v":9346000},{"$f":"IFERROR(AP74*AQ74,0)","v":0},{"$f":"H74+AR74","v":0},{"$f":"C74-AS74","v":9346000}]
[".........MATX.400220.ST.CE.PB","PLOMBERIE & PI",13967000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K75:AN75)","v":2},{"$f":"IFERROR(IF(C75-H75<0,0,C75-H75),0)","v":13967000},{"$f":"+AR77+AR76","v":15334000},{"$f":"H75+AR75","v":15334000},{"$f":"C75-AS75","v":-1367000}]
["............MATX.400220.ST.CE.PB.1","EGE",6300000,-7667000,7667000,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K76:AN76)","v":0},{"$f":"IFERROR(IF(C76-H76<0,0,C76-H76),0)","v":6300000},{"$f":"IFERROR(AP76*AQ76,0)","v":0},{"$f":"H76+AR76","v":0},{"$f":"C76-AS76","v":6300000}]
["............MATX.400220.ST.CE.PB.2","RAT",7667000,7667000,-7667000,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K77:AN77)","v":2},{"$f":"IFERROR(IF(C77-H77<0,0,C77-H77),0)","v":7667000},{"$f":"IFERROR(AP77*AQ77,0)","v":15334000},{"$f":"H77+AR77","v":15334000},{"$f":"C77-AS77","v":-7667000}]
[".........MATX.400220.ST.CE.CR","COURANTS FORTS & FAIBLES",9147000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K78:AN78)","v":0},{"$f":"IFERROR(IF(C78-H78<0,0,C78-H78),0)","v":9147000},{"$f":"+AR80+AR79","v":1894000},{"$f":"H78+AR78","v":1894000},{"$f":"C78-AS78","v":7253000}]
["............MATX.400220.ST.CE.CR.1","LOUFELEC",8200000,-947000,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K79:AN79)","v":0},{"$f":"IFERROR(IF(C79-H79<0,0,C79-H79),0)","v":8200000},{"$f":"IFERROR(AP79*AQ79,0)","v":0},{"$f":"H79+AR79","v":0},{"$f":"C79-AS79","v":8200000}]
["............MATX.400220.ST.CE.CR.2","RAT",947000,947000,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K80:AN80)","v":2},{"$f":"IFERROR(IF(C80-H80<0,0,C80-H80),0)","v":947000},{"$f":"IFERROR(AP80*AQ80,0)","v":1894000},{"$f":"H80+AR80","v":1894000},{"$f":"C80-AS80","v":-947000}]
[".........MATX.400220.ST.CE.AS","ASCENSEURS",2718000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K81:AN81)","v":2},{"$f":"IFERROR(IF(C81-H81<0,0,C81-H81),0)","v":2718000},{"$f":"+AR82","v":0},{"$f":"H81+AR81","v":0},{"$f":"C81-AS81","v":2718000}]
["............MATX.400220.ST.CE.AS.1","MARCHE",2718000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K82:AN82)","v":0},{"$f":"IFERROR(IF(C82-H82<0,0,C82-H82),0)","v":2718000},{"$f":"IFERROR(AP82*AQ82,0)","v":0},{"$f":"H82+AR82","v":0},{"$f":"C82-AS82","v":2718000}]
[".........MATX.400220.ST.CE.AZ","AZT",2718000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K83:AN83)","v":0},{"$f":"IFERROR(IF(C83-H83<0,0,C83-H83),0)","v":2718000},{"$f":"+AR84","v":5436000},{"$f":"H83+AR83","v":5436000},{"$f":"C83-AS83","v":-2718000}]
["............MATX.400220.ST.CE.AZ.1","MARCHE",2718000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K84:AN84)","v":2},{"$f":"IFERROR(IF(C84-H84<0,0,C84-H84),0)","v":2718000},{"$f":"IFERROR(AP84*AQ84,0)","v":5436000},{"$f":"H84+AR84","v":5436000},{"$f":"C84-AS84","v":-2718000}]
["...MATX.400220.IN","INDIRECTS",50698623.030000001,0,0,null,7823941.4299999997,8332240.4500000002,-508299.02,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP297+AP291+AP288+AP285+AP265+AP242+AP215+AP205+AP175+AP142+AP89+AP86","v":1051},51968969.74000001,187048621.58000001,195358882.28999999,-144220386.84]
["......MATX.400220.IN.IC","INSTALLATION DE CHANTIER",2377968,0,0,null,769014.52,768922.85,91.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP88+AP87","v":4},1609045.1500000001,3218090.3000000003,3987013.1500000004,-1609045.1500000004]
[".........MATX.400220.IN.IC.01","MONTAGE / DEMONTAGE GRUES",1669313,0,0,null,260412.83,259619.18,793.65,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K87:AN87)","v":2},{"$f":"IFERROR(IF(C87-H87<0,0,C87-H87),0)","v":1409693.82},{"$f":"IFERROR(AP87*AQ87,0)","v":2819387.64},{"$f":"H87+AR87","v":3079006.8200000003},{"$f":"C87-AS87","v":-1409693.8200000003}]
[".........MATX.400220.IN.IC.02","INSTALLATION DE CHANTIER",708655,0,0,null,508601.69,509303.67,-701.98,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K88:AN88)","v":2},{"$f":"IFERROR(IF(C88-H88<0,0,C88-H88),0)","v":199351.33000000002},{"$f":"IFERROR(AP88*AQ88,0)","v":398702.66000000003},{"$f":"H88+AR88","v":908006.33000000007},{"$f":"C88-AS88","v":-199351.33000000007}]
["......MATX.400220.IN.LM","LOCATION MATERIEL",4451136.2699999996,0,0,null,1699627.9,1681325.07,18302.830000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP141+AP140+AP139+AP138+AP137+AP136+AP135+AP134+AP133+AP132+AP131+AP130+AP129+AP128+AP127+AP126+AP125+AP124+AP123+AP122+AP121+AP120+AP119+AP118+AP117+AP116+AP115+AP114+AP113+AP112+AP111+AP110+AP109+AP108+AP107+AP106+AP105+AP104+AP103+AP102+AP101+AP100+AP99+AP98+AP97+AP96+AP95+AP94+AP93+AP92+AP91+AP90","v":526},11541656.200000001,100570292.48,102251617.55000001,-97800481.280000001]
[".........MATX.400220.IN.LM.01","GRUE G12 TR4",1072500,0,0,null,301694.25,300320,1374.25,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K90:AN90)","v":2},{"$f":"IFERROR(IF(C90-H90<0,0,C90-H90),0)","v":772180},{"$f":"IFERROR(AP90*AQ90,0)","v":1544360},{"$f":"H90+AR90","v":1844680},{"$f":"C90-AS90","v":-772180}]
[".........MATX.400220.IN.LM.02","GRUE G13 TR4",1072500,0,0,null,271664.25,267320,4344.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K91:AN91)","v":0},{"$f":"IFERROR(IF(C91-H91<0,0,C91-H91),0)","v":805180},{"$f":"IFERROR(AP91*AQ91,0)","v":0},{"$f":"H91+AR91","v":267320},{"$f":"C91-AS91","v":805180}]
[".........MATX.400220.IN.LM.03","GTMR",200000,0,0,null,160000,160000,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K92:AN92)","v":0},{"$f":"IFERROR(IF(C92-H92<0,0,C92-H92),0)","v":40000},{"$f":"IFERROR(AP92*AQ92,0)","v":0},{"$f":"H92+AR92","v":160000},{"$f":"C92-AS92","v":40000}]
[".........MATX.400220.IN.LM.04","GRUE G14 TR4",1072500,0,0,null,272415,267298.67,5116.33,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(K93:AN93)","v":3},{"$f":"IFERROR(IF(C93-H93<0,0,C93-H93),0)","v":805201.33000000007},{"$f":"IFERROR(AP93*AQ93,0)","v":2415603.9900000002},{"$f":"H93+AR93","v":2682902.66},{"$f":"C93-AS93","v":-1610402.6600000001}]
[".........MATX.400220.IN.LM.05","GRUE G15 TR4",1425000,0,0,null,0,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(K94:AN94)","v":3},{"$f":"IFERROR(IF(C94-H94<0,0,C94-H94),0)","v":1425000},{"$f":"IFERROR(AP94*AQ94,0)","v":4275000},{"$f":"H94+AR94","v":4275000},{"$f":"C94-AS94","v":-2850000}]
[".........MATX.400220.IN.LM.06","INTERFERANCE GRUE A TOUR",325000,0,0,null,0,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(K95:AN95)","v":3},{"$f":"IFERROR(IF(C95-H95<0,0,C95-H95),0)","v":325000},{"$f":"IFERROR(AP95*AQ95,0)","v":975000},{"$f":"H95+AR95","v":975000},{"$f":"C95-AS95","v":-650000}]
[".........MATX.400220.IN.LM.07","TRUELLE MECANIQUE",12500,0,0,null,1600,1583.33,16.670000000000002,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(K96:AN96)","v":3},{"$f":"IFERROR(IF(C96-H96<0,0,C96-H96),0)","v":10916.67},{"$f":"IFERROR(AP96*AQ96,0)","v":32750.010000000002},{"$f":"H96+AR96","v":34333.340000000004},{"$f":"C96-AS96","v":-21833.340000000004}]
[".........MATX.400220.IN.LM.08","SCIE A SOL",20000,0,0,null,2500,2500,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K97:AN97)","v":0},{"$f":"IFERROR(IF(C97-H97<0,0,C97-H97),0)","v":17500},{"$f":"IFERROR(AP97*AQ97,0)","v":0},{"$f":"H97+AR97","v":2500},{"$f":"C97-AS97","v":17500}]
[".........MATX.400220.IN.LM.09","FOURCHE A PALETTES",10800,0,0,null,2406.2399999999998,2409,-2.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K98:AN98)","v":0},{"$f":"IFERROR(IF(C98-H98<0,0,C98-H98),0)","v":8391},{"$f":"IFERROR(AP98*AQ98,0)","v":0},{"$f":"H98+AR98","v":2409},{"$f":"C98-AS98","v":8391}]
[".........MATX.400220.IN.LM.10","CHARIOT ELEVATEUR",556500,0,0,null,89262.6,88746.67,515.92999999999995,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K99:AN99)","v":16},{"$f":"IFERROR(IF(C99-H99<0,0,C99-H99),0)","v":467753.33},{"$f":"IFERROR(AP99*AQ99,0)","v":7484053.2800000003},{"$f":"H99+AR99","v":7572799.9500000002},{"$f":"C99-AS99","v":-7016299.9500000002}]
[".........MATX.400220.IN.LM.11","BENNE A BETON",67200,0,0,null,14434.56,14516.66,-82.1,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K100:AN100)","v":5},{"$f":"IFERROR(IF(C100-H100<0,0,C100-H100),0)","v":52683.34},{"$f":"IFERROR(AP100*AQ100,0)","v":263416.69999999995},{"$f":"H100+AR100","v":277933.35999999993},{"$f":"C100-AS100","v":-210733.35999999993}]
[".........MATX.400220.IN.LM.12","BENNE A GRAVOIS",56000,0,0,null,25160.799999999999,25160,0.8,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K101:AN101)","v":12},{"$f":"IFERROR(IF(C101-H101<0,0,C101-H101),0)","v":30840},{"$f":"IFERROR(AP101*AQ101,0)","v":370080},{"$f":"H101+AR101","v":395240},{"$f":"C101-AS101","v":-339240}]
[".........MATX.400220.IN.LM.13","POMPE IMMERGE",26000,0,0,null,4069,4071.67,-2.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K102:AN102)","v":0},{"$f":"IFERROR(IF(C102-H102<0,0,C102-H102),0)","v":21928.33},{"$f":"IFERROR(AP102*AQ102,0)","v":0},{"$f":"H102+AR102","v":4071.67},{"$f":"C102-AS102","v":21928.33}]
[".........MATX.400220.IN.LM.14","NIVEAU MESURE \"THEODILITE\"",67200,0,0,null,0,0,0,null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K103:AN103)","v":14},{"$f":"IFERROR(IF(C103-H103<0,0,C103-H103),0)","v":67200},{"$f":"IFERROR(AP103*AQ103,0)","v":940800},{"$f":"H103+AR103","v":940800},{"$f":"C103-AS103","v":-873600}]
[".........MATX.400220.IN.LM.15","NIVEAU MESURE \"NIVEAU LASER\"",38400,0,0,null,1512.96,1516.66,-3.7,null,null,null,2,2,2,2,2,2,2,2,null,null,null,null,null,null,2,2,2,2,2,2,null,null,null,null,null,null,2,2,null,{"$f":"SUM(K104:AN104)","v":32},{"$f":"IFERROR(IF(C104-H104<0,0,C104-H104),0)","v":36883.339999999997},{"$f":"IFERROR(AP104*AQ104,0)","v":1180266.8799999999},{"$f":"H104+AR104","v":1181783.5399999998},{"$f":"C104-AS104","v":-1143383.5399999998}]
[".........MATX.400220.IN.LM.16","COMPRESSEUR",420000,0,0,null,31500,31500,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K105:AN105)","v":0},{"$f":"IFERROR(IF(C105-H105<0,0,C105-H105),0)","v":388500},{"$f":"IFERROR(AP105*AQ105,0)","v":0},{"$f":"H105+AR105","v":31500},{"$f":"C105-AS105","v":388500}]
[".........MATX.400220.IN.LM.17","CONVERTISSEUR",300000,0,0,null,74850,74693.850000000006,156.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K106:AN106)","v":0},{"$f":"IFERROR(IF(C106-H106<0,0,C106-H106),0)","v":225306.15},{"$f":"IFERROR(AP106*AQ106,0)","v":0},{"$f":"H106+AR106","v":74693.850000000006},{"$f":"C106-AS106","v":225306.15}]
[".........MATX.400220.IN.LM.18","ECHAFAUDAGE FACADE",1649000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K107:AN107)","v":0},{"$f":"IFERROR(IF(C107-H107<0,0,C107-H107),0)","v":1649000},{"$f":"IFERROR(AP107*AQ107,0)","v":0},{"$f":"H107+AR107","v":0},{"$f":"C107-AS107","v":1649000}]
[".........MATX.400220.IN.LM.19","GARDE CORPS A PINCE",364800,0,0,null,0,0,0,null,null,null,8,8,8,8,8,8,8,8,null,null,null,null,null,null,8,8,8,8,8,8,null,null,null,null,null,null,8,8,null,{"$f":"SUM(K108:AN108)","v":128},{"$f":"IFERROR(IF(C108-H108<0,0,C108-H108),0)","v":364800},{"$f":"IFERROR(AP108*AQ108,0)","v":46694400},{"$f":"H108+AR108","v":46694400},{"$f":"C108-AS108","v":-46329600}]
[".........MATX.400220.IN.LM.20","PLATEAU AUTOCOINCANT",246400,0,0,null,0,0,0,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K109:AN109)","v":16},{"$f":"IFERROR(IF(C109-H109<0,0,C109-H109),0)","v":246400},{"$f":"IFERROR(AP109*AQ109,0)","v":3942400},{"$f":"H109+AR109","v":3942400},{"$f":"C109-AS109","v":-3696000}]
[".........MATX.400220.IN.LM.21","CITERNE A GASOIL",24000,0,0,null,0,0,0,null,null,null,3,3,3,3,3,3,3,3,null,null,null,null,null,null,3,3,3,3,3,3,null,null,null,null,null,null,3,3,null,{"$f":"SUM(K110:AN110)","v":48},{"$f":"IFERROR(IF(C110-H110<0,0,C110-H110),0)","v":24000},{"$f":"IFERROR(AP110*AQ110,0)","v":1152000},{"$f":"H110+AR110","v":1152000},{"$f":"C110-AS110","v":-1128000}]
[".........MATX.400220.IN.LM.22","FOURGON AC PTV",110600,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K111:AN111)","v":0},{"$f":"IFERROR(IF(C111-H111<0,0,C111-H111),0)","v":110600},{"$f":"IFERROR(AP111*AQ111,0)","v":0},{"$f":"H111+AR111","v":0},{"$f":"C111-AS111","v":110600}]
[".........MATX.400220.IN.LM.23","CONTAINER MAGASIN",77250,0,0,null,0,0,0,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K112:AN112)","v":5},{"$f":"IFERROR(IF(C112-H112<0,0,C112-H112),0)","v":77250},{"$f":"IFERROR(AP112*AQ112,0)","v":386250},{"$f":"H112+AR112","v":386250},{"$f":"C112-AS112","v":-309000}]
[".........MATX.400220.IN.LM.24","ATELIER ELECTROMECANIQUE",72000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K113:AN113)","v":0},{"$f":"IFERROR(IF(C113-H113<0,0,C113-H113),0)","v":72000},{"$f":"IFERROR(AP113*AQ113,0)","v":0},{"$f":"H113+AR113","v":0},{"$f":"C113-AS113","v":72000}]
[".........MATX.400220.IN.LM.26","BARAQUE CC",126000,0,0,null,9198,9200.01,-2.0099999999999998,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K114:AN114)","v":12},{"$f":"IFERROR(IF(C114-H114<0,0,C114-H114),0)","v":116799.99},{"$f":"IFERROR(AP114*AQ114,0)","v":1401599.8800000001},{"$f":"H114+AR114","v":1410799.8900000001},{"$f":"C114-AS114","v":-1284799.8900000001}]
[".........MATX.400220.IN.LM.27","SANITAIRE CHANTIER",168300,0,0,null,9593.1,9600,-6.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K115:AN115)","v":0},{"$f":"IFERROR(IF(C115-H115<0,0,C115-H115),0)","v":158700},{"$f":"IFERROR(AP115*AQ115,0)","v":0},{"$f":"H115+AR115","v":9600},{"$f":"C115-AS115","v":158700}]
[".........MATX.400220.IN.LM.28","BUREAU DE CHANTIER",269178,0,0,null,55935.19,55530.19,405,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K116:AN116)","v":1},{"$f":"IFERROR(IF(C116-H116<0,0,C116-H116),0)","v":213647.81},{"$f":"IFERROR(AP116*AQ116,0)","v":213647.81},{"$f":"H116+AR116","v":269178},{"$f":"C116-AS116","v":0}]
[".........MATX.400220.IN.LM.29","MOBILIER VESTIAIRE + REFECTOIRE",576000,0,0,null,0,0,0,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K117:AN117)","v":16},{"$f":"IFERROR(IF(C117-H117<0,0,C117-H117),0)","v":576000},{"$f":"IFERROR(AP117*AQ117,0)","v":9216000},{"$f":"H117+AR117","v":9216000},{"$f":"C117-AS117","v":-8640000}]
[".........MATX.400220.IN.LM.30","GUERITE GARDIENS",20250,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K118:AN118)","v":0},{"$f":"IFERROR(IF(C118-H118<0,0,C118-H118),0)","v":20250},{"$f":"IFERROR(AP118*AQ118,0)","v":0},{"$f":"H118+AR118","v":0},{"$f":"C118-AS118","v":20250}]
[".........MATX.400220.IN.LM.31","INFIRMERIE: BATIMENT SEUL",33600,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K119:AN119)","v":0},{"$f":"IFERROR(IF(C119-H119<0,0,C119-H119),0)","v":33600},{"$f":"IFERROR(AP119*AQ119,0)","v":0},{"$f":"H119+AR119","v":0},{"$f":"C119-AS119","v":33600}]
[".........MATX.400220.IN.LM.32","GOULOTTE POUR GRAVOIS",52000,0,0,null,0,0,0,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K120:AN120)","v":16},{"$f":"IFERROR(IF(C120-H120<0,0,C120-H120),0)","v":52000},{"$f":"IFERROR(AP120*AQ120,0)","v":832000},{"$f":"H120+AR120","v":832000},{"$f":"C120-AS120","v":-780000}]
[".........MATX.400220.IN.LM.33","SUPRESSEUR",48000,0,0,null,1699.2,1706.67,-7.47,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K121:AN121)","v":1},{"$f":"IFERROR(IF(C121-H121<0,0,C121-H121),0)","v":46293.33},{"$f":"IFERROR(AP121*AQ121,0)","v":46293.33},{"$f":"H121+AR121","v":48000},{"$f":"C121-AS121","v":0}]
[".........MATX.400220.IN.LM.34","CITERNE A EAU",29430,0,0,null,2489.7800000000002,2508,-18.22,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K122:AN122)","v":5},{"$f":"IFERROR(IF(C122-H122<0,0,C122-H122),0)","v":26922},{"$f":"IFERROR(AP122*AQ122,0)","v":134610},{"$f":"H122+AR122","v":137118},{"$f":"C122-AS122","v":-107688}]
[".........MATX.400220.IN.LM.35","TABLEAU GENERAL BASSE TENSION",238500,0,0,null,0,0,0,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"SUM(K123:AN123)","v":3},{"$f":"IFERROR(IF(C123-H123<0,0,C123-H123),0)","v":238500},{"$f":"IFERROR(AP123*AQ123,0)","v":715500},{"$f":"H123+AR123","v":715500},{"$f":"C123-AS123","v":-477000}]
[".........MATX.400220.IN.LM.36","ARMOIRE AP160",211200,0,0,null,7708.8,6812,896.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K124:AN124)","v":0},{"$f":"IFERROR(IF(C124-H124<0,0,C124-H124),0)","v":204388},{"$f":"IFERROR(AP124*AQ124,0)","v":0},{"$f":"H124+AR124","v":6812},{"$f":"C124-AS124","v":204388}]
[".........MATX.400220.IN.LM.37","ARMOIRE PIED DE GRUE",66000,0,0,null,0,0,0,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K125:AN125)","v":10},{"$f":"IFERROR(IF(C125-H125<0,0,C125-H125),0)","v":66000},{"$f":"IFERROR(AP125*AQ125,0)","v":660000},{"$f":"H125+AR125","v":660000},{"$f":"C125-AS125","v":-594000}]
[".........MATX.400220.IN.LM.38","ARMOIRE I40",359040,0,0,null,8365.6299999999992,8375.33,-9.6999999999999993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K126:AN126)","v":0},{"$f":"IFERROR(IF(C126-H126<0,0,C126-H126),0)","v":350664.67},{"$f":"IFERROR(AP126*AQ126,0)","v":0},{"$f":"H126+AR126","v":8375.33},{"$f":"C126-AS126","v":350664.67}]
[".........MATX.400220.IN.LM.39","ARMOIRE I40 BT",5500,0,0,null,2116.4,2112,4.4000000000000004,null,null,null,1,1,2,1,1,1,null,null,null,null,null,null,null,null,2,1,1,1,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K127:AN127)","v":15},{"$f":"IFERROR(IF(C127-H127<0,0,C127-H127),0)","v":3388},{"$f":"IFERROR(AP127*AQ127,0)","v":50820},{"$f":"H127+AR127","v":52932},{"$f":"C127-AS127","v":-47432}]
[".........MATX.400220.IN.LM.40","PROJECTEUR 800W",60000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K128:AN128)","v":0},{"$f":"IFERROR(IF(C128-H128<0,0,C128-H128),0)","v":60000},{"$f":"IFERROR(AP128*AQ128,0)","v":0},{"$f":"H128+AR128","v":0},{"$f":"C128-AS128","v":60000}]
[".........MATX.400220.IN.LM.41","PROJECTEUR 2000W",150000,0,0,null,26070,26100,-30,null,null,null,1,1,2,1,1,1,null,null,null,null,null,null,null,null,2,1,1,1,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K129:AN129)","v":15},{"$f":"IFERROR(IF(C129-H129<0,0,C129-H129),0)","v":123900},{"$f":"IFERROR(AP129*AQ129,0)","v":1858500},{"$f":"H129+AR129","v":1884600},{"$f":"C129-AS129","v":-1734600}]
[".........MATX.400220.IN.LM.42","TRANSPORT MATERIEL",242700,0,0,null,92226,87131,5095,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K130:AN130)","v":16},{"$f":"IFERROR(IF(C130-H130<0,0,C130-H130),0)","v":155569},{"$f":"IFERROR(AP130*AQ130,0)","v":2489104},{"$f":"H130+AR130","v":2576235},{"$f":"C130-AS130","v":-2333535}]
[".........MATX.400220.IN.LM.43","POSTE A SOUDER",19620,0,0,null,2999.9,3000,-0.1,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K131:AN131)","v":16},{"$f":"IFERROR(IF(C131-H131<0,0,C131-H131),0)","v":16620},{"$f":"IFERROR(AP131*AQ131,0)","v":265920},{"$f":"H131+AR131","v":268920},{"$f":"C131-AS131","v":-249300}]
[".........MATX.400220.IN.LM.44","RECETTES TRANCHE 4",-8771845,0,0,null,0,0,0,null,null,{"$f":"+L101","v":0},1,1,1,1,1,1,0,0,0,null,null,null,null,null,{"$f":"+AA101","v":1},1,1,1,0,0,0,null,null,null,null,null,{"$f":"+AM101","v":1},1,null,{"$f":"SUM(K132:AN132)","v":12},{"$f":"IFERROR(IF(C132-H132<0,0,C132-H132),0)","v":0},{"$f":"IFERROR(AP132*AQ132,0)","v":0},{"$f":"H132+AR132","v":0},{"$f":"C132-AS132","v":-8771845}]
[".........MATX.400220.IN.LM.45","VL - DIRECTEUR TRAVAUX",45783.27,0,0,null,23660.79,23660.03,0.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K133:AN133)","v":0},{"$f":"IFERROR(IF(C133-H133<0,0,C133-H133),0)","v":22123.239999999998},{"$f":"IFERROR(AP133*AQ133,0)","v":0},{"$f":"H133+AR133","v":23660.03},{"$f":"C133-AS133","v":22123.239999999998}]
[".........MATX.400220.IN.LM.46","VL - GESTIONNAIRE PRINCIPAL",88290,0,0,null,26822.5,26805,17.5,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K134:AN134)","v":10},{"$f":"IFERROR(IF(C134-H134<0,0,C134-H134),0)","v":61485},{"$f":"IFERROR(AP134*AQ134,0)","v":614850},{"$f":"H134+AR134","v":641655},{"$f":"C134-AS134","v":-553365}]
[".........MATX.400220.IN.LM.47","VL - AZIZ HOUANI",68670,0,0,null,16240.46,16130,110.46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K135:AN135)","v":0},{"$f":"IFERROR(IF(C135-H135<0,0,C135-H135),0)","v":52540},{"$f":"IFERROR(AP135*AQ135,0)","v":0},{"$f":"H135+AR135","v":16130},{"$f":"C135-AS135","v":52540}]
[".........MATX.400220.IN.LM.48","VL - CHKAIMA",73100,0,0,null,29897.9,29875,22.9,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K136:AN136)","v":2},{"$f":"IFERROR(IF(C136-H136<0,0,C136-H136),0)","v":43225},{"$f":"IFERROR(AP136*AQ136,0)","v":86450},{"$f":"H136+AR136","v":116325},{"$f":"C136-AS136","v":-43225}]
[".........MATX.400220.IN.LM.49","VL - EZZAKRAOUI",168000,0,0,null,52852.800000000003,52833.33,19.47,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K137:AN137)","v":5},{"$f":"IFERROR(IF(C137-H137<0,0,C137-H137),0)","v":115166.67},{"$f":"IFERROR(AP137*AQ137,0)","v":575833.35},{"$f":"H137+AR137","v":628666.67999999993},{"$f":"C137-AS137","v":-460666.67999999993}]
[".........MATX.400220.IN.LM.50","VL - METHODE A.FOUGHALI",51170,0,0,null,19321.79,19026.669999999998,295.12,null,null,null,null,5,5,5,5,null,null,null,null,null,null,null,null,null,5,5,5,null,null,null,null,null,null,null,null,null,5,5,null,{"$f":"SUM(K138:AN138)","v":45},{"$f":"IFERROR(IF(C138-H138<0,0,C138-H138),0)","v":32143.33},{"$f":"IFERROR(AP138*AQ138,0)","v":1446449.85},{"$f":"H138+AR138","v":1465476.52},{"$f":"C138-AS138","v":-1414306.52}]
[".........MATX.400220.IN.LM.51","VL - CTX GO",280000,0,0,null,59360,59283.33,76.67,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K139:AN139)","v":20},{"$f":"IFERROR(IF(C139-H139<0,0,C139-H139),0)","v":220716.66999999998},{"$f":"IFERROR(AP139*AQ139,0)","v":4414333.3999999994},{"$f":"H139+AR139","v":4473616.7299999995},{"$f":"C139-AS139","v":-4193616.7299999995}]
[".........MATX.400220.IN.LM.52","VL - CONDUCTEUR CET TR4",238000,0,0,null,0,0,0,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K140:AN140)","v":8},{"$f":"IFERROR(IF(C140-H140<0,0,C140-H140),0)","v":238000},{"$f":"IFERROR(AP140*AQ140,0)","v":1904000},{"$f":"H140+AR140","v":1904000},{"$f":"C140-AS140","v":-1666000}]
[".........MATX.400220.IN.LM.53","VL - CONDUCTEUR CEA TR4",248500,0,0,null,0,0,0,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K141:AN141)","v":8},{"$f":"IFERROR(IF(C141-H141<0,0,C141-H141),0)","v":248500},{"$f":"IFERROR(AP141*AQ141,0)","v":1988000},{"$f":"H141+AR141","v":1988000},{"$f":"C141-AS141","v":-1739500}]
["......MATX.400220.IN.AC","ACHATS",2553105,0,0,null,327292.55,427896.76,-100604.21,null,null,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"+AP174+AP173+AP172+AP171+AP170+AP169+AP168+AP167+AP166+AP165+AP164+AP163+AP162+AP161+AP160+AP159+AP158+AP157+AP156+AP155+AP154+AP153+AP152+AP151+AP150+AP149+AP148+AP147+AP146+AP145+AP144+AP143","v":238},2170098.2400000002,6905394.4000000004,7333291.1600000001,-4780186.16]
[".........MATX.400220.IN.AC.01","PIED DE SCELLEMENT",139992,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K143:AN143)","v":0},{"$f":"IFERROR(IF(C143-H143<0,0,C143-H143),0)","v":139992},{"$f":"IFERROR(AP143*AQ143,0)","v":0},{"$f":"H143+AR143","v":0},{"$f":"C143-AS143","v":139992}]
[".........MATX.400220.IN.AC.02","DISQUE POUR SCIE",11200,0,0,null,0,0,0,null,null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K144:AN144)","v":15},{"$f":"IFERROR(IF(C144-H144<0,0,C144-H144),0)","v":11200},{"$f":"IFERROR(AP144*AQ144,0)","v":168000},{"$f":"H144+AR144","v":168000},{"$f":"C144-AS144","v":-156800}]
[".........MATX.400220.IN.AC.03","MARTEAU PIQUEUR",20160,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K145:AN145)","v":0},{"$f":"IFERROR(IF(C145-H145<0,0,C145-H145),0)","v":20160},{"$f":"IFERROR(AP145*AQ145,0)","v":0},{"$f":"H145+AR145","v":0},{"$f":"C145-AS145","v":20160}]
[".........MATX.400220.IN.AC.04","BRISE BETON",23296,0,0,null,0,0,0,null,null,null,1,1,2,1,null,null,null,null,null,null,null,null,null,null,2,1,null,null,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K146:AN146)","v":11},{"$f":"IFERROR(IF(C146-H146<0,0,C146-H146),0)","v":23296},{"$f":"IFERROR(AP146*AQ146,0)","v":256256},{"$f":"H146+AR146","v":256256},{"$f":"C146-AS146","v":-232960}]
[".........MATX.400220.IN.AC.05","MARTEAU PERFORATEUR",44800,0,0,null,32780.160000000003,32780.199999999997,-0.04,null,null,null,1,1,2,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,2,null,null,{"$f":"SUM(K147:AN147)","v":8},{"$f":"IFERROR(IF(C147-H147<0,0,C147-H147),0)","v":12019.800000000003},{"$f":"IFERROR(AP147*AQ147,0)","v":96158.400000000023},{"$f":"H147+AR147","v":128938.60000000002},{"$f":"C147-AS147","v":-84138.60000000002}]
[".........MATX.400220.IN.AC.06","ELINGUES 2 BRINS",44400,0,0,null,4404.4799999999996,4980,-575.52,null,null,null,1,1,2,1,1,1,1,1,null,null,null,null,null,null,2,1,1,1,1,1,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K148:AN148)","v":19},{"$f":"IFERROR(IF(C148-H148<0,0,C148-H148),0)","v":39420},{"$f":"IFERROR(AP148*AQ148,0)","v":748980},{"$f":"H148+AR148","v":753960},{"$f":"C148-AS148","v":-709560}]
[".........MATX.400220.IN.AC.07","TRANSPALETTE",13888,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K149:AN149)","v":0},{"$f":"IFERROR(IF(C149-H149<0,0,C149-H149),0)","v":13888},{"$f":"IFERROR(AP149*AQ149,0)","v":0},{"$f":"H149+AR149","v":0},{"$f":"C149-AS149","v":13888}]
[".........MATX.400220.IN.AC.08","TUYAU POUR BENNE  3ML",11984,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K150:AN150)","v":3},{"$f":"IFERROR(IF(C150-H150<0,0,C150-H150),0)","v":11984},{"$f":"IFERROR(AP150*AQ150,0)","v":35952},{"$f":"H150+AR150","v":35952},{"$f":"C150-AS150","v":-23968}]
[".........MATX.400220.IN.AC.09","TUYAU REFOULEMENT",26800,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K151:AN151)","v":0},{"$f":"IFERROR(IF(C151-H151<0,0,C151-H151),0)","v":26800},{"$f":"IFERROR(AP151*AQ151,0)","v":0},{"$f":"H151+AR151","v":0},{"$f":"C151-AS151","v":26800}]
[".........MATX.400220.IN.AC.10","TUYAU FLEXIBLE",18000,0,0,null,10188,10188,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K152:AN152)","v":3},{"$f":"IFERROR(IF(C152-H152<0,0,C152-H152),0)","v":7812},{"$f":"IFERROR(AP152*AQ152,0)","v":23436},{"$f":"H152+AR152","v":33624},{"$f":"C152-AS152","v":-15624}]
[".........MATX.400220.IN.AC.11","AIGUILLES VIBRANTES NSN 370",45720,0,0,null,23097.74,23100,-2.2599999999999998,null,1,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K153:AN153)","v":13},{"$f":"IFERROR(IF(C153-H153<0,0,C153-H153),0)","v":22620},{"$f":"IFERROR(AP153*AQ153,0)","v":294060},{"$f":"H153+AR153","v":317160},{"$f":"C153-AS153","v":-271440}]
[".........MATX.400220.IN.AC.12","AIGUILLES VIBRANTES NSN 560",69840,0,0,null,62800.13,103300,-40499.870000000003,null,1,null,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K154:AN154)","v":17},{"$f":"IFERROR(IF(C154-H154<0,0,C154-H154),0)","v":0},{"$f":"IFERROR(AP154*AQ154,0)","v":0},{"$f":"H154+AR154","v":103300},{"$f":"C154-AS154","v":-33460}]
[".........MATX.400220.IN.AC.13","ATELIER ARMATURES",15000,0,0,null,975,0,975,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K155:AN155)","v":1},{"$f":"IFERROR(IF(C155-H155<0,0,C155-H155),0)","v":15000},{"$f":"IFERROR(AP155*AQ155,0)","v":15000},{"$f":"H155+AR155","v":15000},{"$f":"C155-AS155","v":0}]
[".........MATX.400220.IN.AC.14","BOIS GARDES CORPS",13648,0,0,null,0,0,0,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K156:AN156)","v":1},{"$f":"IFERROR(IF(C156-H156<0,0,C156-H156),0)","v":13648},{"$f":"IFERROR(AP156*AQ156,0)","v":13648},{"$f":"H156+AR156","v":13648},{"$f":"C156-AS156","v":0}]
[".........MATX.400220.IN.AC.15","LISSE METALIQUES",141968,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K157:AN157)","v":0},{"$f":"IFERROR(IF(C157-H157<0,0,C157-H157),0)","v":141968},{"$f":"IFERROR(AP157*AQ157,0)","v":0},{"$f":"H157+AR157","v":0},{"$f":"C157-AS157","v":141968}]
[".........MATX.400220.IN.AC.16","BOIS POUR FERMETURE TREMIES",50000,0,0,null,0,0,0,null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K158:AN158)","v":14},{"$f":"IFERROR(IF(C158-H158<0,0,C158-H158),0)","v":50000},{"$f":"IFERROR(AP158*AQ158,0)","v":700000},{"$f":"H158+AR158","v":700000},{"$f":"C158-AS158","v":-650000}]
[".........MATX.400220.IN.AC.17","CONTREPLAQUE POUR FERMETURE TRE",35000,0,0,null,0,0,0,null,null,null,6,6,6,6,8,10,10,8,null,null,null,null,null,null,6,6,8,10,10,8,null,null,null,null,null,null,6,6,null,{"$f":"SUM(K159:AN159)","v":120},{"$f":"IFERROR(IF(C159-H159<0,0,C159-H159),0)","v":35000},{"$f":"IFERROR(AP159*AQ159,0)","v":4200000},{"$f":"H159+AR159","v":4200000},{"$f":"C159-AS159","v":-4165000}]
[".........MATX.400220.IN.AC.18","NETTOYEUR VAPEUR",55584,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K160:AN160)","v":0},{"$f":"IFERROR(IF(C160-H160<0,0,C160-H160),0)","v":55584},{"$f":"IFERROR(AP160*AQ160,0)","v":0},{"$f":"H160+AR160","v":0},{"$f":"C160-AS160","v":55584}]
[".........MATX.400220.IN.AC.19","COMBINE ROBOT",68592,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K161:AN161)","v":0},{"$f":"IFERROR(IF(C161-H161<0,0,C161-H161),0)","v":68592},{"$f":"IFERROR(AP161*AQ161,0)","v":0},{"$f":"H161+AR161","v":0},{"$f":"C161-AS161","v":68592}]
[".........MATX.400220.IN.AC.20","CLIMATISEUR WINDOW UNIT AC114",30072,0,0,null,0,0,0,null,1,null,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,null,null,null,null,null,null,null,null,null,1,1,null,{"$f":"SUM(K162:AN162)","v":11},{"$f":"IFERROR(IF(C162-H162<0,0,C162-H162),0)","v":30072},{"$f":"IFERROR(AP162*AQ162,0)","v":330792},{"$f":"H162+AR162","v":330792},{"$f":"C162-AS162","v":-300720}]
[".........MATX.400220.IN.AC.21","IMPRIMANTE LASERJET A4/A3",23112,0,0,null,0,0,0,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K163:AN163)","v":1},{"$f":"IFERROR(IF(C163-H163<0,0,C163-H163),0)","v":23112},{"$f":"IFERROR(AP163*AQ163,0)","v":23112},{"$f":"H163+AR163","v":23112},{"$f":"C163-AS163","v":0}]
[".........MATX.400220.IN.AC.22","PHOTOCOPIEUSE (20000 COPIES/MOIS)",76992,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K164:AN164)","v":0},{"$f":"IFERROR(IF(C164-H164<0,0,C164-H164),0)","v":76992},{"$f":"IFERROR(AP164*AQ164,0)","v":0},{"$f":"H164+AR164","v":0},{"$f":"C164-AS164","v":76992}]
[".........MATX.400220.IN.AC.23","RADIO CHANTIER PORTABLE",16320,0,0,null,16156.8,27750,-11593.2,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K165:AN165)","v":1},{"$f":"IFERROR(IF(C165-H165<0,0,C165-H165),0)","v":0},{"$f":"IFERROR(AP165*AQ165,0)","v":0},{"$f":"H165+AR165","v":27750},{"$f":"C165-AS165","v":-11430}]
[".........MATX.400220.IN.AC.24","LOGT GARDIENS",15000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K166:AN166)","v":0},{"$f":"IFERROR(IF(C166-H166<0,0,C166-H166),0)","v":15000},{"$f":"IFERROR(AP166*AQ166,0)","v":0},{"$f":"H166+AR166","v":0},{"$f":"C166-AS166","v":15000}]
[".........MATX.400220.IN.AC.25","INFIRMERIE",12240,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K167:AN167)","v":0},{"$f":"IFERROR(IF(C167-H167<0,0,C167-H167),0)","v":12240},{"$f":"IFERROR(AP167*AQ167,0)","v":0},{"$f":"H167+AR167","v":0},{"$f":"C167-AS167","v":12240}]
[".........MATX.400220.IN.AC.26","TUYAU D'EAU ACIER GALVA",50400,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K168:AN168)","v":0},{"$f":"IFERROR(IF(C168-H168<0,0,C168-H168),0)","v":50400},{"$f":"IFERROR(AP168*AQ168,0)","v":0},{"$f":"H168+AR168","v":0},{"$f":"C168-AS168","v":50400}]
[".........MATX.400220.IN.AC.27","TUYAU D'EAU PENAFLEX",60312,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K169:AN169)","v":0},{"$f":"IFERROR(IF(C169-H169<0,0,C169-H169),0)","v":60312},{"$f":"IFERROR(AP169*AQ169,0)","v":0},{"$f":"H169+AR169","v":0},{"$f":"C169-AS169","v":60312}]
[".........MATX.400220.IN.AC.28","CABLE PRIMAIRE ALU",79992,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K170:AN170)","v":0},{"$f":"IFERROR(IF(C170-H170<0,0,C170-H170),0)","v":79992},{"$f":"IFERROR(AP170*AQ170,0)","v":0},{"$f":"H170+AR170","v":0},{"$f":"C170-AS170","v":79992}]
[".........MATX.400220.IN.AC.29","CABLE SECONDAIRE",45000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K171:AN171)","v":0},{"$f":"IFERROR(IF(C171-H171<0,0,C171-H171),0)","v":45000},{"$f":"IFERROR(AP171*AQ171,0)","v":0},{"$f":"H171+AR171","v":0},{"$f":"C171-AS171","v":45000}]
[".........MATX.400220.IN.AC.30","CABLE TERTAIRE",79800,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K172:AN172)","v":0},{"$f":"IFERROR(IF(C172-H172<0,0,C172-H172),0)","v":79800},{"$f":"IFERROR(AP172*AQ172,0)","v":0},{"$f":"H172+AR172","v":0},{"$f":"C172-AS172","v":79800}]
[".........MATX.400220.IN.AC.31","GUIRLANDES ET RALLONGES",168000,0,0,null,3360,3024,336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K173:AN173)","v":0},{"$f":"IFERROR(IF(C173-H173<0,0,C173-H173),0)","v":164976},{"$f":"IFERROR(AP173*AQ173,0)","v":0},{"$f":"H173+AR173","v":3024},{"$f":"C173-AS173","v":164976}]
[".........MATX.400220.IN.AC.32","PETIT OUTILLAGE",1045993,0,0,null,173530.23999999999,222774.56,-49244.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K174:AN174)","v":0},{"$f":"IFERROR(IF(C174-H174<0,0,C174-H174),0)","v":823218.44},{"$f":"IFERROR(AP174*AQ174,0)","v":0},{"$f":"H174+AR174","v":222774.56},{"$f":"C174-AS174","v":823218.44}]
["......MATX.400220.IN.MI","MAIN D'OEUVRE INDIRECTE",4974500,0,0,null,772983.03,759752.99,13230.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP204+AP203+AP202+AP201+AP200+AP199+AP198+AP197+AP196+AP195+AP194+AP193+AP192+AP191+AP190+AP189+AP188+AP187+AP186+AP185+AP184+AP183+AP182+AP181+AP180+AP179+AP178+AP177+AP176","v":223},4214747.01,42960447.239999995,43720200.229999989,-38745700.229999989]
[".........MATX.400220.IN.MI.01","GRUTIER G12",108750,0,0,null,22620,20728.61,1891.39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K176:AN176)","v":0},{"$f":"IFERROR(IF(C176-H176<0,0,C176-H176),0)","v":88021.39},{"$f":"IFERROR(AP176*AQ176,0)","v":0},{"$f":"H176+AR176","v":20728.61},{"$f":"C176-AS176","v":88021.39}]
[".........MATX.400220.IN.MI.02","GRUTIER G13",108750,0,0,null,16965,16354.12,610.88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K177:AN177)","v":0},{"$f":"IFERROR(IF(C177-H177<0,0,C177-H177),0)","v":92395.88},{"$f":"IFERROR(AP177*AQ177,0)","v":0},{"$f":"H177+AR177","v":16354.12},{"$f":"C177-AS177","v":92395.88}]
[".........MATX.400220.IN.MI.03","GRUTIER GTMR",36250,0,0,null,22692.5,21079.83,1612.67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K178:AN178)","v":0},{"$f":"IFERROR(IF(C178-H178<0,0,C178-H178),0)","v":15170.169999999998},{"$f":"IFERROR(AP178*AQ178,0)","v":0},{"$f":"H178+AR178","v":21079.83},{"$f":"C178-AS178","v":15170.169999999998}]
[".........MATX.400220.IN.MI.04","GRUTIER G14",108750,0,0,null,21097.5,18741.11,2356.39,null,null,null,1,2,2,1,1,null,null,null,null,null,null,null,null,null,2,1,1,null,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K179:AN179)","v":14},{"$f":"IFERROR(IF(C179-H179<0,0,C179-H179),0)","v":90008.89},{"$f":"IFERROR(AP179*AQ179,0)","v":1260124.46},{"$f":"H179+AR179","v":1278865.57},{"$f":"C179-AS179","v":-1170115.57}]
[".........MATX.400220.IN.MI.05","GRUTIER G15",108750,0,0,null,14355,13952.14,402.86,null,null,null,1,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K180:AN180)","v":4},{"$f":"IFERROR(IF(C180-H180<0,0,C180-H180),0)","v":94797.86},{"$f":"IFERROR(AP180*AQ180,0)","v":379191.44},{"$f":"H180+AR180","v":393143.58},{"$f":"C180-AS180","v":-284393.58}]
[".........MATX.400220.IN.MI.06","REMPLACANT GRUTIER",116000,0,0,null,0,0,0,null,null,null,1,1,2,1,null,null,null,null,null,null,null,null,null,null,2,1,null,null,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K181:AN181)","v":11},{"$f":"IFERROR(IF(C181-H181<0,0,C181-H181),0)","v":116000},{"$f":"IFERROR(AP181*AQ181,0)","v":1276000},{"$f":"H181+AR181","v":1276000},{"$f":"C181-AS181","v":-1160000}]
[".........MATX.400220.IN.MI.07","AIDE IMPLANTATION",20500,0,0,null,20448.75,13952.81,6495.94,null,null,null,1,2,2,1,1,1,1,1,null,null,null,null,null,null,2,1,1,1,1,1,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K182:AN182)","v":20},{"$f":"IFERROR(IF(C182-H182<0,0,C182-H182),0)","v":6547.1900000000005},{"$f":"IFERROR(AP182*AQ182,0)","v":130943.80000000002},{"$f":"H182+AR182","v":144896.61000000002},{"$f":"C182-AS182","v":-124396.61000000002}]
[".........MATX.400220.IN.MI.08","AIDE TRAÇAGE",348500,0,0,null,106083.4,105191.82,891.58,null,null,null,1,2,2,1,1,1,1,1,1,1,null,null,null,null,2,1,1,1,1,1,1,1,null,null,null,null,2,1,null,{"$f":"SUM(K183:AN183)","v":24},{"$f":"IFERROR(IF(C183-H183<0,0,C183-H183),0)","v":243308.18},{"$f":"IFERROR(AP183*AQ183,0)","v":5839396.3200000003},{"$f":"H183+AR183","v":5944588.1400000006},{"$f":"C183-AS183","v":-5596088.1400000006}]
[".........MATX.400220.IN.MI.09","NETTOYAGE EN COURS DE CHANTIER",307500,0,0,null,37299.75,32578.67,4721.08,null,null,null,1,1,2,1,1,1,1,1,null,null,null,null,null,null,2,1,1,1,1,1,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K184:AN184)","v":19},{"$f":"IFERROR(IF(C184-H184<0,0,C184-H184),0)","v":274921.33},{"$f":"IFERROR(AP184*AQ184,0)","v":5223505.2700000005},{"$f":"H184+AR184","v":5256083.9400000004},{"$f":"C184-AS184","v":-4948583.9400000004}]
[".........MATX.400220.IN.MI.10","NETTOYAGE DURANT CES",948125,0,0,null,0,0,0,null,null,null,1,1,2,1,1,1,null,null,null,null,null,null,null,null,2,1,1,1,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K185:AN185)","v":15},{"$f":"IFERROR(IF(C185-H185<0,0,C185-H185),0)","v":948125},{"$f":"IFERROR(AP185*AQ185,0)","v":14221875},{"$f":"H185+AR185","v":14221875},{"$f":"C185-AS185","v":-13273750}]
[".........MATX.400220.IN.MI.11","NETTOYAGE FIN DE CHANTIER",112500,0,0,null,0,0,0,null,null,null,1,1,2,1,1,1,1,1,1,null,null,null,null,null,2,1,1,1,1,1,1,null,null,null,null,null,2,1,null,{"$f":"SUM(K186:AN186)","v":21},{"$f":"IFERROR(IF(C186-H186<0,0,C186-H186),0)","v":112500},{"$f":"IFERROR(AP186*AQ186,0)","v":2362500},{"$f":"H186+AR186","v":2362500},{"$f":"C186-AS186","v":-2250000}]
[".........MATX.400220.IN.MI.12","AIDE SECURITE",348500,0,0,null,13800.6,15518.84,-1718.24,null,null,null,1,1,2,1,1,1,1,1,null,null,null,null,null,null,2,1,1,1,1,1,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K187:AN187)","v":19},{"$f":"IFERROR(IF(C187-H187<0,0,C187-H187),0)","v":332981.15999999997},{"$f":"IFERROR(AP187*AQ187,0)","v":6326642.0399999991},{"$f":"H187+AR187","v":6342160.879999999},{"$f":"C187-AS187","v":-5993660.879999999}]
[".........MATX.400220.IN.MI.13","MO DECHARGEMENT",205000,0,0,null,69085,68957.11,127.89,null,null,null,1,1,2,1,1,1,null,null,null,null,null,null,null,null,2,1,1,1,null,null,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K188:AN188)","v":15},{"$f":"IFERROR(IF(C188-H188<0,0,C188-H188),0)","v":136042.89000000001},{"$f":"IFERROR(AP188*AQ188,0)","v":2040643.35},{"$f":"H188+AR188","v":2109600.46},{"$f":"C188-AS188","v":-1904600.46}]
[".........MATX.400220.IN.MI.14","POINTEAU",63765,0,0,null,13454.42,13927.04,-472.62,null,null,null,1,2,2,1,1,1,1,1,null,null,null,null,null,null,2,1,1,1,1,1,null,null,null,null,null,null,2,1,null,{"$f":"SUM(K189:AN189)","v":20},{"$f":"IFERROR(IF(C189-H189<0,0,C189-H189),0)","v":49837.96},{"$f":"IFERROR(AP189*AQ189,0)","v":996759.2},{"$f":"H189+AR189","v":1010686.24},{"$f":"C189-AS189","v":-946921.24}]
[".........MATX.400220.IN.MI.15","SOUDEUR",68670,0,0,null,15327.14,16345.91,-1018.77,null,null,null,1,1,2,2,2,2,1,null,null,null,null,null,null,null,2,2,2,2,1,null,null,null,null,null,null,null,2,2,null,{"$f":"SUM(K190:AN190)","v":24},{"$f":"IFERROR(IF(C190-H190<0,0,C190-H190),0)","v":52324.09},{"$f":"IFERROR(AP190*AQ190,0)","v":1255778.1599999999},{"$f":"H190+AR190","v":1272124.0699999998},{"$f":"C190-AS190","v":-1203454.0699999998}]
[".........MATX.400220.IN.MI.16","CONDUCT CHARIOT ELEV.",181250,0,0,null,36250,36250,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K191:AN191)","v":0},{"$f":"IFERROR(IF(C191-H191<0,0,C191-H191),0)","v":145000},{"$f":"IFERROR(AP191*AQ191,0)","v":0},{"$f":"H191+AR191","v":36250},{"$f":"C191-AS191","v":145000}]
[".........MATX.400220.IN.MI.17","CHAUFFEUR CAMIONNETTE",69310,0,0,null,20883.099999999999,20887.54,-4.4400000000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K192:AN192)","v":0},{"$f":"IFERROR(IF(C192-H192<0,0,C192-H192),0)","v":48422.46},{"$f":"IFERROR(AP192*AQ192,0)","v":0},{"$f":"H192+AR192","v":20887.54},{"$f":"C192-AS192","v":48422.46}]
[".........MATX.400220.IN.MI.18","MAGASINIER",181485,0,0,null,53828.45,53826.59,1.86,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K193:AN193)","v":3},{"$f":"IFERROR(IF(C193-H193<0,0,C193-H193),0)","v":127658.41},{"$f":"IFERROR(AP193*AQ193,0)","v":382975.23},{"$f":"H193+AR193","v":436801.81999999995},{"$f":"C193-AS193","v":-255316.81999999995}]
[".........MATX.400220.IN.MI.19","AIDE MAGASINIER",125000,0,0,null,9400,9416.4699999999993,-16.47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K194:AN194)","v":0},{"$f":"IFERROR(IF(C194-H194<0,0,C194-H194),0)","v":115583.53},{"$f":"IFERROR(AP194*AQ194,0)","v":0},{"$f":"H194+AR194","v":9416.4699999999993},{"$f":"C194-AS194","v":115583.53}]
[".........MATX.400220.IN.MI.20","CONDUCTEUR DUMPER",53955,0,0,null,40369.129999999997,40201.43,167.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K195:AN195)","v":0},{"$f":"IFERROR(IF(C195-H195<0,0,C195-H195),0)","v":13753.57},{"$f":"IFERROR(AP195*AQ195,0)","v":0},{"$f":"H195+AR195","v":40201.43},{"$f":"C195-AS195","v":13753.57}]
[".........MATX.400220.IN.MI.21","MENUISIER",125000,0,0,null,38750,37006.31,1743.69,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K196:AN196)","v":3},{"$f":"IFERROR(IF(C196-H196<0,0,C196-H196),0)","v":87993.69},{"$f":"IFERROR(AP196*AQ196,0)","v":263981.07},{"$f":"H196+AR196","v":300987.38},{"$f":"C196-AS196","v":-175987.38}]
[".........MATX.400220.IN.MI.22","AIDE MENUISIER",82000,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K197:AN197)","v":3},{"$f":"IFERROR(IF(C197-H197<0,0,C197-H197),0)","v":82000},{"$f":"IFERROR(AP197*AQ197,0)","v":246000},{"$f":"H197+AR197","v":246000},{"$f":"C197-AS197","v":-164000}]
[".........MATX.400220.IN.MI.23","M.O ENTRETIEN BUREAU",50895,0,0,null,8189.01,8106.79,82.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K198:AN198)","v":0},{"$f":"IFERROR(IF(C198-H198<0,0,C198-H198),0)","v":42788.21},{"$f":"IFERROR(AP198*AQ198,0)","v":0},{"$f":"H198+AR198","v":8106.79},{"$f":"C198-AS198","v":42788.21}]
[".........MATX.400220.IN.MI.24","M.O ENTRETIEN VESTIAIRE - SANITAIRE",98100,0,0,null,25604.1,25647.200000000001,-43.1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K199:AN199)","v":0},{"$f":"IFERROR(IF(C199-H199<0,0,C199-H199),0)","v":72452.800000000003},{"$f":"IFERROR(AP199*AQ199,0)","v":0},{"$f":"H199+AR199","v":25647.200000000001},{"$f":"C199-AS199","v":72452.800000000003}]
[".........MATX.400220.IN.MI.25","INFIRMIER",58860,0,0,null,15539.04,15346.14,192.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K200:AN200)","v":0},{"$f":"IFERROR(IF(C200-H200<0,0,C200-H200),0)","v":43513.86},{"$f":"IFERROR(AP200*AQ200,0)","v":0},{"$f":"H200+AR200","v":15346.14},{"$f":"C200-AS200","v":43513.86}]
[".........MATX.400220.IN.MI.26","PLOMBIER",75000,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K201:AN201)","v":3},{"$f":"IFERROR(IF(C201-H201<0,0,C201-H201),0)","v":75000},{"$f":"IFERROR(AP201*AQ201,0)","v":225000},{"$f":"H201+AR201","v":225000},{"$f":"C201-AS201","v":-150000}]
[".........MATX.400220.IN.MI.27","ELECTRICIEN",58860,0,0,null,16439.599999999999,16430.7,8.9,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K202:AN202)","v":3},{"$f":"IFERROR(IF(C202-H202<0,0,C202-H202),0)","v":42429.3},{"$f":"IFERROR(AP202*AQ202,0)","v":127287.90000000001},{"$f":"H202+AR202","v":143718.6},{"$f":"C202-AS202","v":-84858.6}]
[".........MATX.400220.IN.MI.28","CHANTIER: GARDIEN JOUR/NUIT",550000,0,0,null,80960,85752.81,-4792.8100000000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K203:AN203)","v":0},{"$f":"IFERROR(IF(C203-H203<0,0,C203-H203),0)","v":464247.19},{"$f":"IFERROR(AP203*AQ203,0)","v":0},{"$f":"H203+AR203","v":85752.81},{"$f":"C203-AS203","v":464247.19}]
[".........MATX.400220.IN.MI.29","GARDIEN IMMEUBLE ASOMOVIT",254475,0,0,null,53541.54,53553,-11.46,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K204:AN204)","v":2},{"$f":"IFERROR(IF(C204-H204<0,0,C204-H204),0)","v":200922},{"$f":"IFERROR(AP204*AQ204,0)","v":401844},{"$f":"H204+AR204","v":455397},{"$f":"C204-AS204","v":-200922}]
["......MATX.400220.IN.MT","MAITRISE LOCALE",3365795.5,0,0,null,933623.56,791396.58,142226.98000000001,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"+AP214+AP213+AP212+AP211+AP210+AP209+AP208+AP207+AP206","v":60},2239685.66,33394397.16,34163814,-31154711.5]
[".........MATX.400220.IN.MT.01","CDG MAITRISE (CHKAIMA)",489770,0,0,null,227792.03,226149.72,1642.31,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K206:AN206)","v":2},{"$f":"IFERROR(IF(C206-H206<0,0,C206-H206),0)","v":263620.28000000003},{"$f":"IFERROR(AP206*AQ206,0)","v":527240.56000000006},{"$f":"H206+AR206","v":753390.28},{"$f":"C206-AS206","v":-263620.28000000003}]
[".........MATX.400220.IN.MT.02","CC BELHAJ",219300,0,0,null,56996.07,55984.62,1011.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K207:AN207)","v":0},{"$f":"IFERROR(IF(C207-H207<0,0,C207-H207),0)","v":163315.38},{"$f":"IFERROR(AP207*AQ207,0)","v":0},{"$f":"H207+AR207","v":55984.62},{"$f":"C207-AS207","v":163315.38}]
[".........MATX.400220.IN.MT.03","MAITRE BATISSEUR (A.EZZAKRAOUI)",1008000,0,0,null,280123.2,266678.2,13445,null,null,null,1,1,1,1,1,1,1,1,12,null,null,null,null,null,1,1,1,1,1,1,12,null,null,null,null,null,1,1,null,{"$f":"SUM(K208:AN208)","v":40},{"$f":"IFERROR(IF(C208-H208<0,0,C208-H208),0)","v":741321.8},{"$f":"IFERROR(AP208*AQ208,0)","v":29652872},{"$f":"H208+AR208","v":29919550.199999999},{"$f":"C208-AS208","v":-28911550.199999999}]
[".........MATX.400220.IN.MT.04","CHEF CHANTIER G12 (H.NADER)",409692.5,0,0,null,221029.1,128580.08,92449.02,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K209:AN209)","v":3},{"$f":"IFERROR(IF(C209-H209<0,0,C209-H209),0)","v":281112.42},{"$f":"IFERROR(AP209*AQ209,0)","v":843337.26},{"$f":"H209+AR209","v":971917.34},{"$f":"C209-AS209","v":-562224.84}]
[".........MATX.400220.IN.MT.05","ASSIST. CHEF CHANTIER",108999,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K210:AN210)","v":3},{"$f":"IFERROR(IF(C210-H210<0,0,C210-H210),0)","v":108999},{"$f":"IFERROR(AP210*AQ210,0)","v":326997},{"$f":"H210+AR210","v":326997},{"$f":"C210-AS210","v":-217998}]
[".........MATX.400220.IN.MT.06","CHEF CHANTIER G13 (D.EDLIMI)",319760,0,0,null,31368.46,9413.5300000000007,21954.93,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K211:AN211)","v":3},{"$f":"IFERROR(IF(C211-H211<0,0,C211-H211),0)","v":310346.46999999997},{"$f":"IFERROR(AP211*AQ211,0)","v":931039.40999999992},{"$f":"H211+AR211","v":940452.94},{"$f":"C211-AS211","v":-620692.93999999994}]
[".........MATX.400220.IN.MT.07","ASSIST. CHEF CHANTIER",96888,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K212:AN212)","v":3},{"$f":"IFERROR(IF(C212-H212<0,0,C212-H212),0)","v":96888},{"$f":"IFERROR(AP212*AQ212,0)","v":290664},{"$f":"H212+AR212","v":290664},{"$f":"C212-AS212","v":-193776}]
[".........MATX.400220.IN.MT.08","CHEF CHANTIER G14 (M.ZAKARYA)",259805,0,0,null,86930.75,82610.69,4320.0600000000004,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K213:AN213)","v":3},{"$f":"IFERROR(IF(C213-H213<0,0,C213-H213),0)","v":177194.31},{"$f":"IFERROR(AP213*AQ213,0)","v":531582.92999999993},{"$f":"H213+AR213","v":614193.61999999988},{"$f":"C213-AS213","v":-354388.61999999988}]
[".........MATX.400220.IN.MT.09","ASSIST. CHEF CHANTIER",96888,0,0,null,0,0,0,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,{"$f":"SUM(K214:AN214)","v":3},{"$f":"IFERROR(IF(C214-H214<0,0,C214-H214),0)","v":96888},{"$f":"IFERROR(AP214*AQ214,0)","v":290664},{"$f":"H214+AR214","v":290664},{"$f":"C214-AS214","v":-193776}]
["......MATX.400220.IN.FF","FRAIS DE FONCTIONNEMENT",3876530,0,0,null,954756.54,998790.5,-44033.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP241+AP240+AP239+AP238+AP237+AP236+AP235+AP234+AP233+AP232+AP231+AP230+AP229+AP228+AP227+AP226+AP225+AP224+AP223+AP222+AP221+AP220+AP219+AP218+AP217+AP216","v":0},2877739.4999999995,0,998790.50000000023,2877739.4999999995]
[".........MATX.400220.IN.FF.01","GASOIL",824040,0,0,null,284870.63,285168.31,-297.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K216:AN216)","v":0},{"$f":"IFERROR(IF(C216-H216<0,0,C216-H216),0)","v":538871.68999999994},{"$f":"IFERROR(AP216*AQ216,0)","v":0},{"$f":"H216+AR216","v":285168.31},{"$f":"C216-AS216","v":538871.68999999994}]
[".........MATX.400220.IN.FF.02","EAU CHANTIER",225630,0,0,null,45306.5,45188.43,118.07,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K217:AN217)","v":0},{"$f":"IFERROR(IF(C217-H217<0,0,C217-H217),0)","v":180441.57},{"$f":"IFERROR(AP217*AQ217,0)","v":0},{"$f":"H217+AR217","v":45188.43},{"$f":"C217-AS217","v":180441.57}]
[".........MATX.400220.IN.FF.03","ELECTRICITE CHANTIER",470880,0,0,null,91680.34,90216.42,1463.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K218:AN218)","v":0},{"$f":"IFERROR(IF(C218-H218<0,0,C218-H218),0)","v":380663.58},{"$f":"IFERROR(AP218*AQ218,0)","v":0},{"$f":"H218+AR218","v":90216.42},{"$f":"C218-AS218","v":380663.58}]
[".........MATX.400220.IN.FF.04","TELEPHONE / INTERNET",14715,0,0,null,6270.06,6261.74,8.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K219:AN219)","v":0},{"$f":"IFERROR(IF(C219-H219<0,0,C219-H219),0)","v":8453.26},{"$f":"IFERROR(AP219*AQ219,0)","v":0},{"$f":"H219+AR219","v":6261.74},{"$f":"C219-AS219","v":8453.26}]
[".........MATX.400220.IN.FF.05","GSM",44145,0,0,null,16964.919999999998,16905.310000000001,59.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K220:AN220)","v":0},{"$f":"IFERROR(IF(C220-H220<0,0,C220-H220),0)","v":27239.69},{"$f":"IFERROR(AP220*AQ220,0)","v":0},{"$f":"H220+AR220","v":16905.310000000001},{"$f":"C220-AS220","v":27239.69}]
[".........MATX.400220.IN.FF.06","FOURNITURE DE BUREAU",39240,0,0,null,15621.44,15620.29,1.1499999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K221:AN221)","v":0},{"$f":"IFERROR(IF(C221-H221<0,0,C221-H221),0)","v":23619.71},{"$f":"IFERROR(AP221*AQ221,0)","v":0},{"$f":"H221+AR221","v":15620.29},{"$f":"C221-AS221","v":23619.71}]
[".........MATX.400220.IN.FF.07","TIRAGE DE PLAN",49050,0,0,null,15171.17,15168.42,2.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K222:AN222)","v":0},{"$f":"IFERROR(IF(C222-H222<0,0,C222-H222),0)","v":33881.58},{"$f":"IFERROR(AP222*AQ222,0)","v":0},{"$f":"H222+AR222","v":15168.42},{"$f":"C222-AS222","v":33881.58}]
[".........MATX.400220.IN.FF.08","PHOTOCOPIES",24525,0,0,null,6526.1,6511.28,14.82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K223:AN223)","v":0},{"$f":"IFERROR(IF(C223-H223<0,0,C223-H223),0)","v":18013.72},{"$f":"IFERROR(AP223*AQ223,0)","v":0},{"$f":"H223+AR223","v":6511.28},{"$f":"C223-AS223","v":18013.72}]
[".........MATX.400220.IN.FF.09","CONSOMMABLE INFORMATIQUE",42240,0,0,null,9558.91,9560,-1.0900000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K224:AN224)","v":0},{"$f":"IFERROR(IF(C224-H224<0,0,C224-H224),0)","v":32680},{"$f":"IFERROR(AP224*AQ224,0)","v":0},{"$f":"H224+AR224","v":9560},{"$f":"C224-AS224","v":32680}]
[".........MATX.400220.IN.FF.10","CONSOMMABLE AGENCE",34335,0,0,null,5706.48,6286.68,-580.20000000000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K225:AN225)","v":0},{"$f":"IFERROR(IF(C225-H225<0,0,C225-H225),0)","v":28048.32},{"$f":"IFERROR(AP225*AQ225,0)","v":0},{"$f":"H225+AR225","v":6286.68},{"$f":"C225-AS225","v":28048.32}]
[".........MATX.400220.IN.FF.11","CALE A BETON",250000,0,0,null,12500,12416.01,83.99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K226:AN226)","v":0},{"$f":"IFERROR(IF(C226-H226<0,0,C226-H226),0)","v":237583.99},{"$f":"IFERROR(AP226*AQ226,0)","v":0},{"$f":"H226+AR226","v":12416.01},{"$f":"C226-AS226","v":237583.99}]
[".........MATX.400220.IN.FF.12","HUILE DE DECOFFRAGE",125000,0,0,null,30837.5,46200,-15362.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K227:AN227)","v":0},{"$f":"IFERROR(IF(C227-H227<0,0,C227-H227),0)","v":78800},{"$f":"IFERROR(AP227*AQ227,0)","v":0},{"$f":"H227+AR227","v":46200},{"$f":"C227-AS227","v":78800}]
[".........MATX.400220.IN.FF.13","BOIS POUR IMPLANTATION",51200,0,0,null,35328,35200,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K228:AN228)","v":0},{"$f":"IFERROR(IF(C228-H228<0,0,C228-H228),0)","v":16000},{"$f":"IFERROR(AP228*AQ228,0)","v":0},{"$f":"H228+AR228","v":35200},{"$f":"C228-AS228","v":16000}]
[".........MATX.400220.IN.FF.14","BENNES A GRAVATS",315000,0,0,null,88830,88810,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K229:AN229)","v":0},{"$f":"IFERROR(IF(C229-H229<0,0,C229-H229),0)","v":226190},{"$f":"IFERROR(AP229*AQ229,0)","v":0},{"$f":"H229+AR229","v":88810},{"$f":"C229-AS229","v":226190}]
[".........MATX.400220.IN.FF.15","BENNES A ORDURES",16000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K230:AN230)","v":0},{"$f":"IFERROR(IF(C230-H230<0,0,C230-H230),0)","v":16000},{"$f":"IFERROR(AP230*AQ230,0)","v":0},{"$f":"H230+AR230","v":0},{"$f":"C230-AS230","v":16000}]
[".........MATX.400220.IN.FF.16","INFORMATIQUE",454080,0,0,null,122964.86,121755.44,1209.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K231:AN231)","v":0},{"$f":"IFERROR(IF(C231-H231<0,0,C231-H231),0)","v":332324.56},{"$f":"IFERROR(AP231*AQ231,0)","v":0},{"$f":"H231+AR231","v":121755.44},{"$f":"C231-AS231","v":332324.56}]
[".........MATX.400220.IN.FF.17","PHOTOS CHANTIER",48000,0,0,null,48,594.01,-546.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K232:AN232)","v":0},{"$f":"IFERROR(IF(C232-H232<0,0,C232-H232),0)","v":47405.99},{"$f":"IFERROR(AP232*AQ232,0)","v":0},{"$f":"H232+AR232","v":594.01},{"$f":"C232-AS232","v":47405.99}]
[".........MATX.400220.IN.FF.18","PANNEAUX DE CHANTIER",30000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K233:AN233)","v":0},{"$f":"IFERROR(IF(C233-H233<0,0,C233-H233),0)","v":30000},{"$f":"IFERROR(AP233*AQ233,0)","v":0},{"$f":"H233+AR233","v":0},{"$f":"C233-AS233","v":30000}]
[".........MATX.400220.IN.FF.19","FRAIS DE RECEPTION",100000,0,0,null,1000,916,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K234:AN234)","v":0},{"$f":"IFERROR(IF(C234-H234<0,0,C234-H234),0)","v":99084},{"$f":"IFERROR(AP234*AQ234,0)","v":0},{"$f":"H234+AR234","v":916},{"$f":"C234-AS234","v":99084}]
[".........MATX.400220.IN.FF.20","ESSAIS BETON",194000,0,0,null,14879.8,14860,19.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K235:AN235)","v":0},{"$f":"IFERROR(IF(C235-H235<0,0,C235-H235),0)","v":179140},{"$f":"IFERROR(AP235*AQ235,0)","v":0},{"$f":"H235+AR235","v":14860},{"$f":"C235-AS235","v":179140}]
[".........MATX.400220.IN.FF.21","VETEMENTS OUVRIERS (EPI) / AGENCE",345000,0,0,null,81006,111455,-30449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K236:AN236)","v":0},{"$f":"IFERROR(IF(C236-H236<0,0,C236-H236),0)","v":233545},{"$f":"IFERROR(AP236*AQ236,0)","v":0},{"$f":"H236+AR236","v":111455},{"$f":"C236-AS236","v":233545}]
[".........MATX.400220.IN.FF.22","MEDECIN TRAVAIL & FRAIS MEDICAUX",78480,0,0,null,46318.9,46330.82,-11.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K237:AN237)","v":0},{"$f":"IFERROR(IF(C237-H237<0,0,C237-H237),0)","v":32149.18},{"$f":"IFERROR(AP237*AQ237,0)","v":0},{"$f":"H237+AR237","v":46330.82},{"$f":"C237-AS237","v":32149.18}]
[".........MATX.400220.IN.FF.23","FORMATIONS",50970,0,0,null,17966.93,17966.25,0.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K238:AN238)","v":0},{"$f":"IFERROR(IF(C238-H238<0,0,C238-H238),0)","v":33003.75},{"$f":"IFERROR(AP238*AQ238,0)","v":0},{"$f":"H238+AR238","v":17966.25},{"$f":"C238-AS238","v":33003.75}]
[".........MATX.400220.IN.FF.24","SECURITE ET SIGNALISATION",10000,0,0,null,5400,5400.09,-0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K239:AN239)","v":0},{"$f":"IFERROR(IF(C239-H239<0,0,C239-H239),0)","v":4599.91},{"$f":"IFERROR(AP239*AQ239,0)","v":0},{"$f":"H239+AR239","v":5400.09},{"$f":"C239-AS239","v":4599.91}]
[".........MATX.400220.IN.FF.25","NETTOYAGE VOIE PUBLIQUE",30000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K240:AN240)","v":0},{"$f":"IFERROR(IF(C240-H240<0,0,C240-H240),0)","v":30000},{"$f":"IFERROR(AP240*AQ240,0)","v":0},{"$f":"H240+AR240","v":0},{"$f":"C240-AS240","v":30000}]
[".........MATX.400220.IN.FF.26","CONSTAT D'HUISSIER",10000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K241:AN241)","v":0},{"$f":"IFERROR(IF(C241-H241<0,0,C241-H241),0)","v":10000},{"$f":"IFERROR(AP241*AQ241,0)","v":0},{"$f":"H241+AR241","v":0},{"$f":"C241-AS241","v":10000}]
["......MATX.400220.IN.CO","COFFRAGE",12964870.76,0,0,null,680835.86,860748.76,-179912.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP264+AP263+AP262+AP261+AP260+AP259+AP258+AP257+AP256+AP255+AP254+AP253+AP252+AP251+AP250+AP249+AP248+AP247+AP246+AP245+AP244+AP243","v":0},12104122.000000002,0,860748.76,12104122.000000002]
[".........MATX.400220.IN.CO.01","MADRIERS",245725.32,0,0,null,31698.57,75680,-43981.43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K243:AN243)","v":0},{"$f":"IFERROR(IF(C243-H243<0,0,C243-H243),0)","v":170045.32},{"$f":"IFERROR(AP243*AQ243,0)","v":0},{"$f":"H243+AR243","v":75680},{"$f":"C243-AS243","v":170045.32}]
[".........MATX.400220.IN.CO.02","CONTREPLAQUE",786327.75,0,0,null,174879.29,250250,-75370.710000000006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K244:AN244)","v":0},{"$f":"IFERROR(IF(C244-H244<0,0,C244-H244),0)","v":536077.75},{"$f":"IFERROR(AP244*AQ244,0)","v":0},{"$f":"H244+AR244","v":250250},{"$f":"C244-AS244","v":536077.75}]
[".........MATX.400220.IN.CO.03","TUBE GC",294857.64,0,0,null,57202.38,56325,877.38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K245:AN245)","v":0},{"$f":"IFERROR(IF(C245-H245<0,0,C245-H245),0)","v":238532.64},{"$f":"IFERROR(AP245*AQ245,0)","v":0},{"$f":"H245+AR245","v":56325},{"$f":"C245-AS245","v":238532.64}]
[".........MATX.400220.IN.CO.04","TIGES ET PAPILLONS",227891.25,0,0,null,26731.64,26676,55.64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K246:AN246)","v":0},{"$f":"IFERROR(IF(C246-H246<0,0,C246-H246),0)","v":201215.25},{"$f":"IFERROR(AP246*AQ246,0)","v":0},{"$f":"H246+AR246","v":26676},{"$f":"C246-AS246","v":201215.25}]
[".........MATX.400220.IN.CO.05","CONSOMMABLES COFFRAGE",493228.89,0,0,null,115760.82,179574,-63813.18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K247:AN247)","v":0},{"$f":"IFERROR(IF(C247-H247<0,0,C247-H247),0)","v":313654.89},{"$f":"IFERROR(AP247*AQ247,0)","v":0},{"$f":"H247+AR247","v":179574},{"$f":"C247-AS247","v":313654.89}]
[".........MATX.400220.IN.CO.06","TABLES PREFAS",135660,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K248:AN248)","v":0},{"$f":"IFERROR(IF(C248-H248<0,0,C248-H248),0)","v":135660},{"$f":"IFERROR(AP248*AQ248,0)","v":0},{"$f":"H248+AR248","v":0},{"$f":"C248-AS248","v":135660}]
[".........MATX.400220.IN.CO.07","MOULE BIPOUTRE",39286.949999999997,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K249:AN249)","v":0},{"$f":"IFERROR(IF(C249-H249<0,0,C249-H249),0)","v":39286.949999999997},{"$f":"IFERROR(AP249*AQ249,0)","v":0},{"$f":"H249+AR249","v":0},{"$f":"C249-AS249","v":39286.949999999997}]
[".........MATX.400220.IN.CO.08","TRANSPORT COFFRAGE",245715.9,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K250:AN250)","v":0},{"$f":"IFERROR(IF(C250-H250<0,0,C250-H250),0)","v":245715.9},{"$f":"IFERROR(AP250*AQ250,0)","v":0},{"$f":"H250+AR250","v":0},{"$f":"C250-AS250","v":245715.9}]
[".........MATX.400220.IN.CO.09","ECHAFAUDAGE DE FACADE",1867398.84,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K251:AN251)","v":0},{"$f":"IFERROR(IF(C251-H251<0,0,C251-H251),0)","v":1867398.84},{"$f":"IFERROR(AP251*AQ251,0)","v":0},{"$f":"H251+AR251","v":0},{"$f":"C251-AS251","v":1867398.84}]
[".........MATX.400220.IN.CO.10","BANCHES",1652238.5,0,0,null,122430.87,122325.14,105.73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K252:AN252)","v":0},{"$f":"IFERROR(IF(C252-H252<0,0,C252-H252),0)","v":1529913.36},{"$f":"IFERROR(AP252*AQ252,0)","v":0},{"$f":"H252+AR252","v":122325.14},{"$f":"C252-AS252","v":1529913.36}]
[".........MATX.400220.IN.CO.11","COFFRAGE MANUPORTABLE",648682.85,0,0,null,112222.13,111808.15,413.98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K253:AN253)","v":0},{"$f":"IFERROR(IF(C253-H253<0,0,C253-H253),0)","v":536874.69999999995},{"$f":"IFERROR(AP253*AQ253,0)","v":0},{"$f":"H253+AR253","v":111808.15},{"$f":"C253-AS253","v":536874.69999999995}]
[".........MATX.400220.IN.CO.12","PIQUET GARDE CORPS",1098904.1599999999,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K254:AN254)","v":0},{"$f":"IFERROR(IF(C254-H254<0,0,C254-H254),0)","v":1098904.1599999999},{"$f":"IFERROR(AP254*AQ254,0)","v":0},{"$f":"H254+AR254","v":0},{"$f":"C254-AS254","v":1098904.1599999999}]
[".........MATX.400220.IN.CO.13","ECHAFAUDAGE D'ACCES",1223468.68,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K255:AN255)","v":0},{"$f":"IFERROR(IF(C255-H255<0,0,C255-H255),0)","v":1223468.68},{"$f":"IFERROR(AP255*AQ255,0)","v":0},{"$f":"H255+AR255","v":0},{"$f":"C255-AS255","v":1223468.68}]
[".........MATX.400220.IN.CO.14","ETAIS",149425.9,0,0,null,31663.35,31646.799999999999,16.55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K256:AN256)","v":0},{"$f":"IFERROR(IF(C256-H256<0,0,C256-H256),0)","v":117779.09999999999},{"$f":"IFERROR(AP256*AQ256,0)","v":0},{"$f":"H256+AR256","v":31646.799999999999},{"$f":"C256-AS256","v":117779.09999999999}]
[".........MATX.400220.IN.CO.15","POUTRELLES",627446.30000000005,0,0,null,4392.12,2737,1655.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K257:AN257)","v":0},{"$f":"IFERROR(IF(C257-H257<0,0,C257-H257),0)","v":624709.30000000005},{"$f":"IFERROR(AP257*AQ257,0)","v":0},{"$f":"H257+AR257","v":2737},{"$f":"C257-AS257","v":624709.30000000005}]
[".........MATX.400220.IN.CO.16","COFFRAGE PLANCHER",2334663.38,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K258:AN258)","v":0},{"$f":"IFERROR(IF(C258-H258<0,0,C258-H258),0)","v":2334663.38},{"$f":"IFERROR(AP258*AQ258,0)","v":0},{"$f":"H258+AR258","v":0},{"$f":"C258-AS258","v":2334663.38}]
[".........MATX.400220.IN.CO.17","MOULE ESCALIER",29490.5,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K259:AN259)","v":0},{"$f":"IFERROR(IF(C259-H259<0,0,C259-H259),0)","v":29490.5},{"$f":"IFERROR(AP259*AQ259,0)","v":0},{"$f":"H259+AR259","v":0},{"$f":"C259-AS259","v":29490.5}]
[".........MATX.400220.IN.CO.18","CONSOLE + PODIUM",385468.65,0,0,null,3854.69,3726.67,128.02000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K260:AN260)","v":0},{"$f":"IFERROR(IF(C260-H260<0,0,C260-H260),0)","v":381741.98000000004},{"$f":"IFERROR(AP260*AQ260,0)","v":0},{"$f":"H260+AR260","v":3726.67},{"$f":"C260-AS260","v":381741.98000000004}]
[".........MATX.400220.IN.CO.19","PLATEAU BETON",122864.6,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K261:AN261)","v":0},{"$f":"IFERROR(IF(C261-H261<0,0,C261-H261),0)","v":122864.6},{"$f":"IFERROR(AP261*AQ261,0)","v":0},{"$f":"H261+AR261","v":0},{"$f":"C261-AS261","v":122864.6}]
[".........MATX.400220.IN.CO.20","ENTRETIEN COFFRAGE",147425.70000000001,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K262:AN262)","v":0},{"$f":"IFERROR(IF(C262-H262<0,0,C262-H262),0)","v":147425.70000000001},{"$f":"IFERROR(AP262*AQ262,0)","v":0},{"$f":"H262+AR262","v":0},{"$f":"C262-AS262","v":147425.70000000001}]
[".........MATX.400220.IN.CO.21","CALE A BETON",103500,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K263:AN263)","v":0},{"$f":"IFERROR(IF(C263-H263<0,0,C263-H263),0)","v":103500},{"$f":"IFERROR(AP263*AQ263,0)","v":0},{"$f":"H263+AR263","v":0},{"$f":"C263-AS263","v":103500}]
[".........MATX.400220.IN.CO.22","EXPERTISE FIN DE CHANTIER",105199,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K264:AN264)","v":0},{"$f":"IFERROR(IF(C264-H264<0,0,C264-H264),0)","v":105199},{"$f":"IFERROR(AP264*AQ264,0)","v":0},{"$f":"H264+AR264","v":0},{"$f":"C264-AS264","v":105199}]
["......MATX.400220.IN.EN","ENCADREMENT LOCAL",10126417.5,0,0,null,1308794.47,1231308.43,77486.039999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP284+AP283+AP282+AP281+AP280+AP279+AP278+AP277+AP276+AP275+AP274+AP273+AP272+AP271+AP270+AP269+AP268+AP267+AP266","v":0},8895109.0700000003,0,1231308.4300000002,8895109.0700000003]
[".........MATX.400220.IN.EN.01","DIRECTEUR DE RAVAUX",794610,0,0,null,107749.12,106000,1749.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K266:AN266)","v":0},{"$f":"IFERROR(IF(C266-H266<0,0,C266-H266),0)","v":688610},{"$f":"IFERROR(AP266*AQ266,0)","v":0},{"$f":"H266+AR266","v":106000},{"$f":"C266-AS266","v":688610}]
[".........MATX.400220.IN.EN.02","RESPONSABLE PROD.",804420,0,0,null,211562.46,212203.08,-640.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K267:AN267)","v":0},{"$f":"IFERROR(IF(C267-H267<0,0,C267-H267),0)","v":592216.92000000004},{"$f":"IFERROR(AP267*AQ267,0)","v":0},{"$f":"H267+AR267","v":212203.08},{"$f":"C267-AS267","v":592216.92000000004}]
[".........MATX.400220.IN.EN.03","GESTIONNAIRE PRINCIPAL",402210,0,0,null,139405.99,137463.19,1942.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K268:AN268)","v":0},{"$f":"IFERROR(IF(C268-H268<0,0,C268-H268),0)","v":264746.81},{"$f":"IFERROR(AP268*AQ268,0)","v":0},{"$f":"H268+AR268","v":137463.19},{"$f":"C268-AS268","v":264746.81}]
[".........MATX.400220.IN.EN.04","GESTIONNAIRE CONFIRME (M.SAHIR)",114720,0,0,null,20041.580000000002,20300.18,-258.60000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K269:AN269)","v":0},{"$f":"IFERROR(IF(C269-H269<0,0,C269-H269),0)","v":94419.82},{"$f":"IFERROR(AP269*AQ269,0)","v":0},{"$f":"H269+AR269","v":20300.18},{"$f":"C269-AS269","v":94419.82}]
[".........MATX.400220.IN.EN.05","RESP QSE A.HAOUANI",470880,0,0,null,104629.54,103852.42,777.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K270:AN270)","v":0},{"$f":"IFERROR(IF(C270-H270<0,0,C270-H270),0)","v":367027.58},{"$f":"IFERROR(AP270*AQ270,0)","v":0},{"$f":"H270+AR270","v":103852.42},{"$f":"C270-AS270","v":367027.58}]
[".........MATX.400220.IN.EN.06","PROJETEUR (H.JMILI)",206010,0,0,null,43056.09,41946.92,1109.17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K271:AN271)","v":0},{"$f":"IFERROR(IF(C271-H271<0,0,C271-H271),0)","v":164063.08000000002},{"$f":"IFERROR(AP271*AQ271,0)","v":0},{"$f":"H271+AR271","v":41946.92},{"$f":"C271-AS271","v":164063.08000000002}]
[".........MATX.400220.IN.EN.07","METREUR (A.KARFA BEKALI)",166770,0,0,null,31286.05,31348.1,-62.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K272:AN272)","v":0},{"$f":"IFERROR(IF(C272-H272<0,0,C272-H272),0)","v":135421.9},{"$f":"IFERROR(AP272*AQ272,0)","v":0},{"$f":"H272+AR272","v":31348.1},{"$f":"C272-AS272","v":135421.9}]
[".........MATX.400220.IN.EN.08","SECRETAIRE (N.TALBI)",235440,0,0,null,45840.17,45528.86,311.31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K273:AN273)","v":0},{"$f":"IFERROR(IF(C273-H273<0,0,C273-H273),0)","v":189911.14},{"$f":"IFERROR(AP273*AQ273,0)","v":0},{"$f":"H273+AR273","v":45528.86},{"$f":"C273-AS273","v":189911.14}]
[".........MATX.400220.IN.EN.09","RESP PERSONNEL M.LAHCEN",372780,0,0,null,72580.27,71502.179999999993,1078.0899999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K274:AN274)","v":0},{"$f":"IFERROR(IF(C274-H274<0,0,C274-H274),0)","v":301277.82},{"$f":"IFERROR(AP274*AQ274,0)","v":0},{"$f":"H274+AR274","v":71502.179999999993},{"$f":"C274-AS274","v":301277.82}]
[".........MATX.400220.IN.EN.10","METHODE / A.FOUGHALI",299710,0,0,null,143081.54999999999,143226.72,-145.16999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K275:AN275)","v":0},{"$f":"IFERROR(IF(C275-H275<0,0,C275-H275),0)","v":156483.28},{"$f":"IFERROR(AP275*AQ275,0)","v":0},{"$f":"H275+AR275","v":143226.72},{"$f":"C275-AS275","v":156483.28}]
[".........MATX.400220.IN.EN.11","ANIMATEUR QSE TR4",276000,0,0,null,2649.6,1751.35,898.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K276:AN276)","v":0},{"$f":"IFERROR(IF(C276-H276<0,0,C276-H276),0)","v":274248.65000000002},{"$f":"IFERROR(AP276*AQ276,0)","v":0},{"$f":"H276+AR276","v":1751.35},{"$f":"C276-AS276","v":274248.65000000002}]
[".........MATX.400220.IN.EN.12","CTX GO (M.LAZRAK)",1254600,0,0,null,150928.38,124321.44,26606.94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K277:AN277)","v":0},{"$f":"IFERROR(IF(C277-H277<0,0,C277-H277),0)","v":1130278.56},{"$f":"IFERROR(AP277*AQ277,0)","v":0},{"$f":"H277+AR277","v":124321.44},{"$f":"C277-AS277","v":1130278.56}]
[".........MATX.400220.IN.EN.13","TECHNICIEN GO TR4",144000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K278:AN278)","v":0},{"$f":"IFERROR(IF(C278-H278<0,0,C278-H278),0)","v":144000},{"$f":"IFERROR(AP278*AQ278,0)","v":0},{"$f":"H278+AR278","v":0},{"$f":"C278-AS278","v":144000}]
[".........MATX.400220.IN.EN.14","RESP. TRANCHE 4",2041400,0,0,null,133099.28,132250,849.28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K279:AN279)","v":0},{"$f":"IFERROR(IF(C279-H279<0,0,C279-H279),0)","v":1909150},{"$f":"IFERROR(AP279*AQ279,0)","v":0},{"$f":"H279+AR279","v":132250},{"$f":"C279-AS279","v":1909150}]
[".........MATX.400220.IN.EN.15","CTX CET (M.LAMRINI)",1066410,0,0,null,92564.39,49301.61,43262.78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K280:AN280)","v":0},{"$f":"IFERROR(IF(C280-H280<0,0,C280-H280),0)","v":1017108.39},{"$f":"IFERROR(AP280*AQ280,0)","v":0},{"$f":"H280+AR280","v":49301.61},{"$f":"C280-AS280","v":1017108.39}]
[".........MATX.400220.IN.EN.16","TECHNICIEN SUIVI CET TR4",104000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K281:AN281)","v":0},{"$f":"IFERROR(IF(C281-H281<0,0,C281-H281),0)","v":104000},{"$f":"IFERROR(AP281*AQ281,0)","v":0},{"$f":"H281+AR281","v":0},{"$f":"C281-AS281","v":104000}]
[".........MATX.400220.IN.EN.17","CTX CEA TR4",1113457.5,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K282:AN282)","v":0},{"$f":"IFERROR(IF(C282-H282<0,0,C282-H282),0)","v":1113457.5},{"$f":"IFERROR(AP282*AQ282,0)","v":0},{"$f":"H282+AR282","v":0},{"$f":"C282-AS282","v":1113457.5}]
[".........MATX.400220.IN.EN.18","TECHNICIEN SUIVI CEA TR4",184000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K283:AN283)","v":0},{"$f":"IFERROR(IF(C283-H283<0,0,C283-H283),0)","v":184000},{"$f":"IFERROR(AP283*AQ283,0)","v":0},{"$f":"H283+AR283","v":0},{"$f":"C283-AS283","v":184000}]
[".........MATX.400220.IN.EN.19","STAGIAIRES",75000,0,0,null,10320,10312.379999999999,7.62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K284:AN284)","v":0},{"$f":"IFERROR(IF(C284-H284<0,0,C284-H284),0)","v":64687.62},{"$f":"IFERROR(AP284*AQ284,0)","v":0},{"$f":"H284+AR284","v":10312.379999999999},{"$f":"C284-AS284","v":64687.62}]
["......MATX.400220.IN.ET","ETUDES",290000,0,0,null,0,524000,-524000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP287+AP286","v":0},90000,0,524000,-234000]
[".........MATX.400220.IN.ET.01","STRUCTURE",200000,0,0,null,0,524000,-524000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K286:AN286)","v":0},{"$f":"IFERROR(IF(C286-H286<0,0,C286-H286),0)","v":0},{"$f":"IFERROR(AP286*AQ286,0)","v":0},{"$f":"H286+AR286","v":524000},{"$f":"C286-AS286","v":-324000}]
[".........MATX.400220.IN.ET.02","PLANNING",90000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K287:AN287)","v":0},{"$f":"IFERROR(IF(C287-H287<0,0,C287-H287),0)","v":90000},{"$f":"IFERROR(AP287*AQ287,0)","v":0},{"$f":"H287+AR287","v":0},{"$f":"C287-AS287","v":90000}]
["......MATX.400220.IN.MH","VOYAGES / HEBERGEMENT",762300,0,0,null,47439,56828,-9389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP290+AP289","v":0},705472,0,56828,705472]
[".........MATX.400220.IN.MH.01","VOYAGE / MISSION",132300,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K289:AN289)","v":0},{"$f":"IFERROR(IF(C289-H289<0,0,C289-H289),0)","v":132300},{"$f":"IFERROR(AP289*AQ289,0)","v":0},{"$f":"H289+AR289","v":0},{"$f":"C289-AS289","v":132300}]
[".........MATX.400220.IN.MH.02","LOGEMENT OUVRIERS",630000,0,0,null,47439,56828,-9389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K290:AN290)","v":0},{"$f":"IFERROR(IF(C290-H290<0,0,C290-H290),0)","v":573172},{"$f":"IFERROR(AP290*AQ290,0)","v":0},{"$f":"H290+AR290","v":56828},{"$f":"C290-AS290","v":573172}]
["......MATX.400220.IN.DA","DEPENSES ANNEXES",4956000,0,0,null,329574,231270.51,98303.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP296+AP295+AP294+AP293+AP292","v":0},5110729.49,0,231270.51,5110729.49]
[".........MATX.400220.IN.DA.01","FRAIS CAUTIONS",336000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K292:AN292)","v":0},{"$f":"IFERROR(IF(C292-H292<0,0,C292-H292),0)","v":336000},{"$f":"IFERROR(AP292*AQ292,0)","v":0},{"$f":"H292+AR292","v":0},{"$f":"C292-AS292","v":336000}]
[".........MATX.400220.IN.DA.02","ASSURANCES TRC",420000,0,0,null,329574,231270.51,98303.49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K293:AN293)","v":0},{"$f":"IFERROR(IF(C293-H293<0,0,C293-H293),0)","v":188729.49},{"$f":"IFERROR(AP293*AQ293,0)","v":0},{"$f":"H293+AR293","v":231270.51},{"$f":"C293-AS293","v":188729.49}]
[".........MATX.400220.IN.DA.03","RISQUES TECHNIQUES IDENTIFIES",386000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K294:AN294)","v":0},{"$f":"IFERROR(IF(C294-H294<0,0,C294-H294),0)","v":386000},{"$f":"IFERROR(AP294*AQ294,0)","v":0},{"$f":"H294+AR294","v":0},{"$f":"C294-AS294","v":386000}]
[".........MATX.400220.IN.DA.03","REVISION",1400000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K295:AN295)","v":0},{"$f":"IFERROR(IF(C295-H295<0,0,C295-H295),0)","v":1400000},{"$f":"IFERROR(AP295*AQ295,0)","v":0},{"$f":"H295+AR295","v":0},{"$f":"C295-AS295","v":1400000}]
[".........MATX.400220.IN.DA.04","ALEAS",2800000,0,0,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K296:AN296)","v":0},{"$f":"IFERROR(IF(C296-H296<0,0,C296-H296),0)","v":2800000},{"$f":"IFERROR(AP296*AQ296,0)","v":0},{"$f":"H296+AR296","v":0},{"$f":"C296-AS296","v":2800000}]
["...MATX.400220.RD","RECETTES DIVERSES",410565.42,0,67670.17,null,410565.42,0,410565.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP298","v":0},410565.42,0,0,410565.42]
["......MATX.400220.RD.01","PRORATA ST",410565.42,0,67670.17,null,410565.42,0,410565.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(K298:AN298)","v":0},{"$f":"IFERROR(IF(C298-H298<0,0,C298-H298),0)","v":410565.42},{"$f":"IFERROR(AP298*AQ298,0)","v":0},{"$f":"H298+AR298","v":0},{"$f":"C298-AS298","v":410565.42}]

{"sheet":"RECAP IND","index":11,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[[8,4,9,4]]}
["BYMARO"]
[]
[null,"RECAPITULATIF INDIRECTS",null,null,null,{"$f":"SYNTHESE!D4","v":"POINT 50%"}]
[]
["Affaire N° ",400213,null,null,null,"Date: ",{"$f":"SYNTHESE!D7","v":"2017-03-06"}]
["Chantier",{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,"Rédacteur :",0]
["Tx change obj.",{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[]
[null,"OBJECTIF","+/-","TS","BUDGET  CONFORME","POINT 50 %","ECARTS"]
[]
["DESIGNATIONS","Montant","Montant","Montant","Montant","Montant","DH","%"]
["INSTALLATION DE CHANTIER",2377968,0,0,{"$f":"SUM(B12:D12)","v":2377968},3922625.88,{"$f":"E12-F12","v":-1544657.88},{"$f":"G12/E12","v":-0.64957050725661569}]
["LOCATION MATERIEL",4451136.2699999996,0,0,4451136.2699999996,62032331.359999992,-57581195.089999989,-12.936291229295479]
["ACHATS",2553105,0,0,2553105,115463214.73999999,-112910109.73999999,-44.224624423985695]
["MAIN D'OEUVRE INDIRECTE",4974500,0,0,4974500,22811670.060000002,-17837170.060000002,-3.585721190069354]
["MAITRISE",3365795.5,0,0,3365795.5,4529893.97,-1164098.4699999997,-0.3458613186689446]
["FRAIS DE FONCTIONNEMENT",3876530,0,0,3876530,5187719.43,-1311189.4299999997,-0.33823791638398248]
["COFFRAGE",12964870.76,0,0,12964870.76,1725854.84,11239015.92,0.86688221796049747]
["ENCADREMENT",10126417.5,0,0,10126417.5,1779297.6200000003,8347119.8799999999,0.82429150091826653]
["ETUDES",290000,0,0,290000,524000,-234000,-0.80689655172413788]
["MISSION & HEBERGEMENT",762300,0,0,762300,160554.12,601745.88,0.78938197560015744]
["DEPENSES ANNEXES",4956000,0,0,4956000,232160.51,4723839.49,0.95315566787732042]
["RECETTES DIVERSES",386964.58,0,44069.33,431033.91000000003,386964.58,44069.330000000016,0.1022409814578162]
["TOTAL INDIRECTS",{"$f":"SUM(B12:B23)","v":51085587.609999999},0,44069.33,{"$f":"SUM(B24:D24)","v":51129656.939999998},{"$f":"SUM(F12:F23)","v":218756287.11000001},-167626630.16999999,-3.2784618595565331]

{"sheet":"Transfert","index":12,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":false,"merged":[[2,0,2,20],[47,0,47,1]]}
["BYMARO"]
[]
["SYNTHESE  TRANSFERTS  DE  BUDGETS"]
[]
["Affaire N°",400213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SYNTHESE!D7","v":"2017-03-06"}]
["Chantier",{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LBA/KHA"]
["Tx change obj.",{"$f":"SYNTHESE!N4","v":"1 € = 10,85dh"}]
[null,null,null,1,1,1,2,3,4,5,6,7,{"$f":"+L8+1","v":8},{"$f":"+M8+1","v":9},{"$f":"+N8+1","v":10},11,12,13,14,15]
[null,null,"Budget","MOD","MORTIER A HOURDER","CIMENT/GRAVETTE","PASSERELLE PRECONTRAINTE","BETON","CCL","PLATEAU AUTOCOINCANT","INFORMATIQUE","LOCAT PHOTOCOPIEUR","COFFRAGES","INSTALLATION ELECTRIQUE ","CTX  Plomberie","REVETEMENT CEA","ETANCHIETE","POSTE MACONNERIE","MENUISERIE EXTERIEURE RAT","MENUISERIE EXTERIEURE RAT","Budget Conforme"]
["MOD",null,30028182.225549996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C10:T10)","v":30028182.225549996}]
["BETON",null,18719141.815000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C11:T11)","v":18719141.815000001}]
["ACIER",null,22502671.491914112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C12:T12)","v":22502671.491914112}]
["AUTRES MATERIAUX",null,15368191.59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:T13)","v":15368191.59}]
["TOTAL PRODUCT° PROPRE",null,{"$f":"SUM(C10:C13)","v":86618187.122464105},{"$f":"SUM(D10:D13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86618187.122464105]
["ST GROS OEUVRES",null,9247357.6799999997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C15:T15)","v":9247357.6799999997}]
["TERRASSEMENT",null,3265057.68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3265057.68]
["CCL",null,5982300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5982300]
["ST CEA",null,84248000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84248000]
["ETANCHEITE",null,3853000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3853000]
["MENUISERIE ALUMINIUM",null,12000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12000000]
["MENUISERIE BOIS",null,16991000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16991000]
["REVETEMENTS",null,32798000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32798000]
["FAUX-PLAFOND",null,4365000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4365000]
["PEINTURES",null,6910000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6910000]
["CUISINE",null,7331000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7331000]
["ST CET",null,35514000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35514000]
["CHEMINEE",null,336000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,336000]
["CVC DESENFUMAGE",null,9346000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9346000]
["PLOMBERIE & PI",null,13967000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13967000]
["COURANTS FORTS & FAIBLES",null,9147000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9147000]
["ASCENSEURS",null,2718000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2718000]
["TOTAL SOUS TRAITANCE",null,{"$f":"C15+C18+C26","v":129009357.68000001},{"$f":"D15+D18+D26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U15+U18+U26","v":129009357.68000001}]
["INSTALLATION DE CHANTIER",null,2377968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C33:T33)","v":2377968}]
["LOCATION MATERIEL",null,4451136.2699999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4451136.2699999996]
["ACHATS",null,2553105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2553105]
["MAIN D'OEUVRE INDIRECTE",null,4974500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4974500]
["MAITRISE",null,3365795.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3365795.5]
["FRAIS DE FONCTIONNEMENT",null,3876530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3876530]
["COFFRAGE",null,12964870.76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12964870.76]
["ENCADREMENT",null,10126417.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10126417.5]
["ETUDES",null,290000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290000]
["MISSION & HEBERGEMENT",null,762300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,762300]
["DEPENSES ANNEXES",null,4956000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4956000]
["RECETTES DIVERSES",null,386964.58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386964.58]
["TOTAL LES INDIRECTS ",null,{"$f":"SUM(C33:C44)","v":51085587.609999999},{"$f":"SUM(D33:D44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51085587.609999999]
["TOTAL PRODUCTION PROPRE",null,{"$f":"C$14+C45+C32","v":266713132.41246411},{"$f":"D$14+D45+D32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U$14+U45+U32","v":266713132.41246411}]
[]
["TOTAL DCH",null,{"$f":"+C46","v":266713132.41246411},{"$f":"+D46","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O46","v":0},0,0,0,0,0,{"$f":"+U46","v":266713132.41246411}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(INDIRECT(ADDRESS(ROW(),3)):INDIRECT(ADDRESS(ROW(),COLUMN()-1,)))","v":0}]
["RISQUES TECHNIQUES IDENTIFIES",null,0]
["REVISION",null,0]
["TOTAL Frais Annexes",null,{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0},{"$f":"SUM(INDIRECT(ADDRESS(ROW()-3,COLUMN())):INDIRECT(ADDRESS(ROW()-1,COLUMN(),)))","v":0}]
["DEPENSES GLOBALES",null,{"$f":"+C52+C48","v":266713132.41246411},{"$f":"+D52+D48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266713132.41246411]

{"sheet":"Ecart PP","index":13,"n_rows":71,"n_cols":13,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,4,1,10],[2,1,4,3],[2,4,2,10],[4,4,4,10],[5,1,5,3],[5,4,5,10],[21,7,21,8],[21,10,21,11],[6,1,6,3],[6,4,6,10],[7,4,7,10],[9,1,9,14],[10,1,10,14],[11,1,11,14],[13,5,13,14],[14,5,14,6],[14,7,14,8],[14,11,14,12],[15,7,15,8],[22,7,22,8],[22,10,22,11],[23,7,23,8],[23,10,23,11],[24,7,24,8],[24,10,24,11],[26,7,26,8],[26,10,26,11],[27,7,27,8],[27,10,27,11],[28,7,28,8],[28,10,28,11],[37,7,37,8],[37,10,37,11],[38,7,38,8],[38,10,38,11],[39,7,39,8],[39,10,39,11],[44,7,44,8],[44,10,44,11],[45,10,45,11],[40,7,40,8],[40,10,40,11],[42,7,42,8],[42,10,42,11],[43,7,43,8],[43,10,43,11],[53,7,53,8],[53,10,53,11],[54,7,54,8],[54,10,54,11],[55,7,55,8],[55,10,55,11],[56,7,56,8],[56,10,56,11],[58,7,58,8],[58,10,58,11],[59,7,59,8],[59,10,59,11],[70,10,70,11],[71,10,71,11],[60,7,60,8],[60,10,60,11],[67,10,67,11],[68,10,68,11],[69,10,69,11]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[null,"- ECART -"]
[null,"DIRECT DE PART PROPRE"]
[null,"EN KMAD"]
[]
[null,null,"Rappel des budgets"]
[null,null,null,"Budget  Conforme",null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,"Ecart de budgets"]
[null,null,null,{"$f":"DCH!K20/1000","v":86618.187122464107},null,null,null,{"$f":"DCH!M20/1000","v":169202.50784142112},null,null,null,{"$f":"D16-H16","v":-82584.320718957009},{"$f":"L16/D16","v":-0.9534293369843464}]
[]
[null,null,"Détails des écarts"]
[]
[null,null,"MOD"]
[]
[null,null,null,null,null,null,null,"Quantité",null,"P.U","DIRHAMS"]
[null,null,null,"Budget Conforme ",null,null,null,828935.81807209295,null,36.224978545852181,{"$f":"H23*J23","v":30028182.225549996}]
[null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,268808.78037209297,null,105.51370651374963,{"$f":"H24*J24","v":28363010.760499999}]
[null,null,null,"Ecart",null,null,null,{"$f":"H23-H24","v":560127.03769999999},null,{"$f":"J23-J24","v":-69.288727967897444},{"$f":"K23-K24","v":1665171.465049997}]
[]
[null,null,null,null,null,null,null,"%",null,null,"Montant"]
[null,null,null,"+/-  sur P.U",null,null,null,{"$f":"K28/K25","v":-11.185285629444177},null,null,{"$f":"H24*J25","v":-18625418.458584238}]
[null,null,null,"+/-  sur Qtés",null,null,null,{"$f":"H25/H23","v":0.67571822267581816},null,null,{"$f":"H25*J23","v":20290589.923634235}]
[]
[null,null,null,"Perte de 5025 Hrs due au gros béton"]
[null,null,null,"Perte de 1300 Hrs sur fondations (maconnerie + voltex)"]
[]
[]
[]
[null,null,"BETON"]
[]
[null,null,null,null,null,null,null,"Quantité",null,"P.U","DIRHAMS"]
[null,null,null,"Objectif Conforme",null,null,null,13751.581,null,1361.2356146540533,{"$f":"H39*J39","v":18719141.815000001}]
[null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,13521.561775235459,null,7328.6576010310355,{"$f":"H40*J40","v":99094896.481890053}]
[null,null,null,"Ecart",null,null,null,{"$f":"H39-H40","v":230.01922476454092},null,{"$f":"J39-J40","v":-5967.4219863769822},{"$f":"K39-K40","v":-80375754.666890055}]
[]
[null,null,null,null,null,null,null,"%",null,null,"Montant"]
[null,null,null,"+/-  sur P.U",null,null,null,{"$f":"K44/K41","v":1.0038955822200646},null,null,{"$f":"H40*J41","v":-80688865.027694657}]
[null,null,null,"+/-  sur Qtés",null,null,null,{"$f":"H41/H39","v":1.6726747620112982E-2},null,null,{"$f":"H41*J39","v":313110.36080460867}]
[]
[]
[]
[]
[]
[]
[null,null,"ACIER"]
[]
[null,null,null,null,null,null,null,"Quantité",null,"P.U","DIRHAMS"]
[null,null,null,"Objectif Conforme",null,null,null,1756.2611488343557,null,12812.82769754903,{"$f":"H55*J55","v":22502671.491914112}]
[null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,1541.6670418408544,null,18723.04914462247,{"$f":"H56*J56","v":28864707.789031062}]
[null,null,null,"Ecart",null,null,null,{"$f":"H55-H56","v":214.59410699350133},null,{"$f":"J55-J56","v":-5910.2214470734398},{"$f":"K55-K56","v":-6362036.2971169502}]
[]
[null,null,null,null,null,null,null,"%",null,null,"Montant"]
[null,null,null,"+/-  sur P.U",null,null,null,{"$f":"K60/K57","v":1.4321819602103081},null,null,{"$f":"H56*J57","v":-9111593.6149340831}]
[null,null,null,"+/-  sur Qtés",null,null,null,{"$f":"H57/H55","v":0.1221880397092022},null,null,{"$f":"H57*J55","v":2749557.3178171339}]
[]
[]
[]
[]
[]
[]
[null,null,"AUTRES MATERIAUX",null,null,null,null,null,null,null,2488.2987799999992]
[null,null,null,"-Gain / Brique creuse"]
[null,null,null,"-PV HYDROFUGE"]
[null,null,null,"- Perte  sur Mortier à hourder"]

{"sheet":"Ecart Indirects","index":14,"n_rows":82,"n_cols":13,"rows_kept":82,"cut":false,"hidden":false,"merged":[[67,3,67,8],[6,1,6,3],[6,4,6,10],[7,4,7,10],[9,1,9,14],[10,1,10,14],[13,5,13,14],[14,7,14,8],[14,11,14,12],[15,7,15,8],[18,5,18,14],[19,5,19,14],[1,4,1,10],[2,1,4,3],[2,4,2,10],[4,4,4,10],[5,1,5,3],[5,4,5,10]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[null,"- ECART -"]
[null,"LES DEPENSES  INDIRECTS \nEN KMAD"]
[]
[]
[null,null,"Rappel des budgets"]
[null,null,null,"Budget Conforme",null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,"Ecart de budgets"]
[null,null,null,{"$f":"DCH!K41/1000","v":51129.656940000001},null,null,null,{"$f":"DCH!M41/1000","v":218756.28711},null,null,null,{"$f":"D16-H16","v":-167626.63017000002},{"$f":"L16/D16","v":-3.2784618595565336}]
[]
[]
[null,null,"Détails des écarts"]
[]
[null,null,{"$f":"DCH!B29","v":"INSTALLATION DE CHANTIER"},null,null,null,null,null,null,null,null,{"$f":"DCH!P29/1000","v":-1544.65788},{"$f":"'RECAP IND'!H12","v":-0.64957050725661569}]
[]
[null,null,"Gain sur Installation baraque chantier "]
[]
[]
[]
[null,null,{"$f":"DCH!B30","v":"LOCATION MATERIEL"},null,null,null,null,null,null,null,null,{"$f":"DCH!P30/1000","v":-57581.195089999987},{"$f":"'RECAP IND'!H14","v":-44.224624423985695}]
[null,null,"Gain sur PU location de matériel "]
[null,null,"( Nouveau Baréme appliqué)"]
[]
[]
[]
[null,null,{"$f":"DCH!B31","v":"ACHATS"},null,null,null,null,null,null,null,null,{"$f":"DCH!P31/1000","v":-112910.10974},{"$f":"'RECAP IND'!H15","v":-3.585721190069354}]
[null,null,"Gain / Achat cable secondaire"]
[null,null,"Gain / tuyaux  flexible"]
[null,null,"Gain / Pieces de rechange"]
[]
[]
[]
[null,null,{"$f":"DCH!B32","v":"MAIN D'OEUVRE INDIRECTE"},null,null,null,null,null,null,null,null,{"$f":"DCH!P32/1000","v":-17837.170060000004},{"$f":"'RECAP IND'!H16","v":-0.3458613186689446}]
[null,null,"Ecart / PU Menuisier"]
[null,null,"Ecart / Topographe non prevu à l objectif"]
[null,null,"Perte / MOD nettoyage"]
[]
[]
[]
[null,null,{"$f":"DCH!B33","v":"MAITRISE"},null,null,null,null,null,null,null,null,{"$f":"DCH!P33/1000","v":-1164.0984699999997},{"$f":"'RECAP IND'!H17","v":-0.33823791638398248}]
[null,null,"Ecart / PU Maitres Batisseur Outache "]
[null,null,"Gain sur durée Assistant chantier"]
[null,null,"Gain / PU Chef de chantier"]
[]
[]
[]
[null,null,{"$f":"DCH!B34","v":"FRAIS DE FONCTIONNEMENT"},null,null,null,null,null,null,null,null,{"$f":"DCH!P34/1000","v":-1311.1894299999997},{"$f":"'RECAP IND'!H18","v":0.86688221796049747}]
[null,null,"Les Principaux ecarts :"]
[null,null,"Perte / Location photocopieur"]
[null,null,"Gain/ constat huissier"]
[]
[]
[]
[null,null,{"$f":"DCH!B35","v":"COFFRAGE"},null,null,null,null,null,null,null,null,{"$f":"DCH!P35/1000","v":11239.01592},{"$f":"'RECAP IND'!H19","v":0.82429150091826653}]
[null,null,"RAS"]
[]
[]
[]
[null,null,{"$f":"DCH!B36","v":"ENCADREMENT"},null,null,null,null,null,null,null,null,{"$f":"DCH!P36/1000","v":8347.1198800000002},{"$f":"'RECAP IND'!H20","v":-0.80689655172413788}]
[null,null,"Les principaux ecarts "]
[null,null,null,"Gain 2 mois de Planning Resp Projet "]
[null,null,null,"Perte / Controleur Financier ( reajustement planning )"]
[null,null,null,"Gain / Responsable CEA prevu à l objectif "]
[null,null,null,"Perte / ING Methode (reajustement planning)"]
[null,null,null,"Perte / Responsable GO (reajustement planning)"]
[null,null,null,"Perte / PU Conducteur Travaux GO"]
[null,null,null,"Gain / Design manager prevu à l objectif "]
[null,null,null,"Perte /Responsable de production ( reajustement planning)"]
[]
[]
[]
[null,null,{"$f":"DCH!B37","v":"ETUDES"},null,null,null,null,null,null,null,null,{"$f":"DCH!P37/1000","v":-234},{"$f":"'RECAP IND'!H21","v":0.78938197560015744}]
[]
[null,null,null,"Remplacement du BE Arnaud Decerisy par Tisseyre+ Associés"]
[null,null,null,"Gain sur Compagne de sondage geotechnique"]

{"sheet":"Ecart STGO","index":15,"n_rows":30,"n_cols":13,"rows_kept":30,"cut":false,"hidden":false,"merged":[[13,5,13,14],[1,4,1,10],[2,1,4,3],[2,4,2,10],[4,4,4,10],[5,1,5,3],[5,4,5,10],[6,1,6,3],[6,4,6,10],[7,4,7,10],[9,1,9,14],[10,1,10,14],[14,7,14,8],[14,11,14,12],[15,7,15,8],[18,5,18,14],[19,5,19,14]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[null,"- ECART -"]
[null,"SOUS TRAITANT GROS ŒUVRES\nEN KMAD"]
[]
[]
[null,null,"Rappel des budgets"]
[null,null,null,"Budget Conforme",null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,"Ecart de budgets"]
[null,null,null,{"$f":"DCH!K23/1000","v":9247.3576799999992},null,null,null,{"$f":"DCH!M23/1000","v":10595.018880000001},null,null,null,{"$f":"D16-H16","v":-1347.6612000000023},{"$f":"L16/D16","v":-0.14573473273502732}]
[]
[]
[null,null,"Détails des écarts"]
[]
[]
[null,null,"-VRD (Ajout Transformateur 630 KVA sur L2 )",null,null,null,null,null,null,null,null,-160.02789000000001]
[]
[]
[]
[null,null,"-VRD / CLOTURES DIVERSES",null,null,null,null,null,null,null,null,300]
[]
[]
[]
[null,null,"-MARCHE CCL Stressing Systems Maroc",null,null,null,null,null,null,null,null,-200]

{"sheet":"Ecart STCEA","index":16,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[[13,5,13,14],[1,4,1,10],[2,1,4,3],[2,4,2,10],[4,4,4,10],[5,1,5,3],[5,4,5,10],[6,1,6,3],[6,4,6,10],[7,4,7,10],[9,1,9,14],[10,1,10,14],[14,7,14,8],[14,11,14,12],[15,7,15,8],[18,5,18,14],[19,5,19,14]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[null,"- ECART -"]
[null,"SOUS TRAITANT CEA\nEN KMAD"]
[]
[]
[null,null,"Rappel des budgets"]
[null,null,null,"Budget Conforme",null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,"Ecart de budgets"]
[null,null,null,{"$f":"DCH!K24/1000","v":84248},null,null,null,{"$f":"DCH!M24/1000","v":16991},null,null,null,{"$f":"D16-H16","v":67257},{"$f":"L16/D16","v":0.79832162187826416}]
[]
[]
[null,null,"Détails des écarts"]
[]
[]
[null,null,null,"-ETANCHIEITE / FOURNITURES",null,null,null,null,null,null,null,500]
[]
[]
[]
[]
[null,null,null,"-CLOS COUVERT-MENUISERIE RAT",null,null,null,null,null,null,null,205.81299999999999]
[]
[]
[]
[]
[]
[]
[null,null,null,"-REVETEMENTS SOL / RAT",null,null,null,null,null,null,null,967.8230599999996]

{"sheet":"Ecart STCET","index":17,"n_rows":53,"n_cols":13,"rows_kept":53,"cut":false,"hidden":false,"merged":[[1,4,1,10],[2,1,4,3],[2,4,2,10],[4,4,4,10],[5,1,5,3],[5,4,5,10],[67,3,67,8],[6,1,6,3],[6,4,6,10],[7,4,7,10],[9,1,9,14],[10,1,10,14],[13,5,13,14],[14,7,14,8],[14,11,14,12],[15,7,15,8],[18,5,18,14],[19,5,19,14]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,{"$f":"SYNTHESE!D7","v":"2017-03-06"},null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[null,"- ECART -"]
[null,"SOUS TRAITANT CET\nEN KMAD"]
[]
[]
[null,null,"Rappel des budgets"]
[null,null,null,"Budget Conforme",null,null,null,{"$f":"PROPER(SYNTHESE!D4)","v":"Point 50%"},null,null,null,"Ecart de budgets"]
[null,null,null,{"$f":"DCH!K25/1000","v":35514},null,null,null,{"$f":"DCH!M25/1000","v":55299.58},null,null,null,{"$f":"D16-H16","v":-19785.580000000002},{"$f":"L16/D16","v":-0.55712057216872224}]
[]
[]
[null,null,"Détails des écarts"]
[]
[null,null,null,"Clim CVC",null,null,null,null,null,null,null,844.32209000000034,1.1680043524156788E-2]
[]
[null,null,null,"-INSTALLATION PAR ST",null,null,null,null,null,null,null,544.43845999999996]
[]
[]
[]
[null,null,null,"-FOURNITURE HITACHI",null,null,null,null,null,null,null,101.64878000000026]
[]
[]
[null,null,null,"-VMC PP",null,null,null,null,null,null,null,191.85713000000007]
[]
[]
[null,null,null,"Plomberie",null,null,null,null,null,null,null,987.59398999999974,1.3662014679013854E-2]
[]
[null,null,null,"-FOURNITURE",null,null,null,null,null,null,null,1586.3767599999999]
[]
[]
[null,null,null,"-MOD/PLOMBIER",null,null,null,null,null,null,null,-348.04250000000002]
[]
[]
[null,null,null,"-FRAIS DE CHANTIER",null,null,null,null,null,null,null,-201.05143999999993]
[]
[]
[null,null,null,"-FRAIS DE SERVICE",null,null,null,null,null,null,null,-49.688830000000074]
[]
[]
[]
[null,null,null,"Electricité",null,null,null,null,null,null,null,447,6.1836347966426914E-3]
[]
[null,null,null,"FOURNITURE CFO",null,null,null,null,null,null,null,365.98996000000091]
[]
[]
[null,null,null,"FOURNITURE CFA  ",null,null,null,null,null,null,null,354]

{"sheet":"Risques","index":18,"n_rows":18,"n_cols":23,"rows_kept":18,"cut":false,"hidden":false,"merged":[[17,0,19,7],[0,0,0,22],[2,0,3,0],[2,1,3,1],[2,3,2,7],[2,9,2,11],[2,13,2,15],[2,17,2,18],[2,22,3,22]]}
["TABLEAU DE GESTION DES RISQUES"]
[null,"EN KDHS"]
["N°","RISQUES POTENTIELS",null,"ORIGINE DU RISQUE",null,null,null,null,null,"EVALUATION DU RIQUE",null,null,null,"IMPACT COUT",null,null,null,"MAITRISE DU RISQUE (Trx)",null,null,"PROVISIONS",null,"COMMENTAIRES"]
[null,null,null,"Client","S/T ou Partenaires","Force Majeure","Raisons internes","Autres",null,"Probabilité d'occurrence","Gravité","        Score  Niveau",null,"Montant","Probabilité d'occurrence","Montant retenu",null,"Taux","Impact",null,"Montant retenu"]
[1,"CET : Passage du monophasé en triphasé sur Bâtiments L1 & L2 pour les ",null,null,null,null,null,null,null,null,null,{"$f":"+J5*K5","v":0},null,250,0,{"$f":"+N5*O5","v":0}]
[2,"Gros béton sous fondation SS2 coulé en pleine fouille ",null,null,null,null,null,null,null,null,null,{"$f":"+J6*K6","v":0},null,592,0.4]
[3,"Protection extérieure des portes cabine ascenseur",null,null,null,null,null,null,null,null,null,null,null,120,0.7,{"$f":"+N7*O7","v":84}]
[4,"Prolongation encadrement 1 mois de plus ",null,null,null,null,null,null,null,null,null,null,null,500,0.5]
[5,"Substitution du lot peinture ",null,null,null,null,null,null,null,null,null,null,null,1200,1,1200,null,null,null,null,null,null,"Offre Faramaoui retenue à l'objectif"]
[6,"Prescriptions CCTP non chifrées",null,null,null,null,null,null,null,null,null,null,null,880,0.4]
[7,"Mise en œuvre béton sable lavé ",null,null,null,null,null,null,null,null,null,null,null,"nc",null,null,null,null,null,null,null,null,"Formulation béton transmise à Socotec"]
[8,"Rajout placards gaines palières",null,null,null,null,null,null,null,null,null,null,null,400,1,{"$f":"+N12*O12","v":400}]
[9,"BECS supplémentaires conforme aux prescriptions  BY immo et CCTP",null,null,null,null,null,null,null,null,null,null,null,100,0,0]
[10,"Reprise peintures après reception client",null,null,null,null,null,null,null,null,null,null,null,600,0.5,300]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P5:P14)","v":1984}]
[]
["NOTA :"]
["Les colonnes \"Maîtrise des risques (Trx)\" se rapportent à l'atténuation de l'impact du risque (par rapport à l'appréciation qui en a été faite) quand il existe ou qu'il a été possible de mettre en place, par les équipes travaux, d' un plan d'action pour en diminuer les effets."]

{"sheet":"OPP","index":19,"n_rows":15,"n_cols":18,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,17],[2,0,3,0],[2,1,3,1],[2,3,2,6],[2,8,2,10],[2,12,2,13],[2,17,3,17]]}
["TABLEAU DE GESTION DES OPPORTUNITES"]
[null,"EN KDHS"]
["N°","OPPORTUNITES POTENTIELLES",null,"ORIGINE DE L'OPPORTUNITE",null,null,null,null,"EVALUATION DE L'OPPORTUNITE",null,null,null,"IMPACT COUT",null,null,"PROFIT PREVISIONNEL",null,"COMMENTAIRES"]
[null,null,null,"Client","S/T ou Partenaires","Performance technique","Autres",null,"Probabilité d'occurrence","Profit","     Score  Niveau",null,"Montant","Probabilité d'occurrence",null,"Montant retenu"]
[1,"Gain sur PU location diverses",null,null,null,null,null,null,null,null,null,null,1550,0.6,null,{"$f":"+M5*N5","v":930},null,"cis nouveaux PU location materiel"]
[2,"Refacturation L3",null,null,null,null,null,null,null,null,null,null,280,1,null,{"$f":"+M6*N6","v":280}]
[3,"Cuisine : Gain sur marques électroménagers",null,null,null,null,null,null,null,null,null,null,700,0.35,null,null,null,"RAT  cuisine  700 Kdh libére"]
[4,"Gain etude geotechniques",null,null,null,null,null,null,null,null,null,null,195,0.9,null,{"$f":"+M8*N8","v":175.5}]
[5]
[5]
[7,"Gain anticipé de 5% sur la fourniture Plomberie",null,null,null,null,null,null,null,null,{"$f":"+I11*J11","v":0},null,518,1,null,{"$f":"+N11*M11","v":518}]
[8,"Gain / consultation CEA ",null,null,null,null,null,null,null,null,0,null,3950,0.85,null,3357.5,null,"Lots ciblés : Menuiserie ext + Fermeture / Menuiserie Int / Revêtement sol / Etanchiété /Cuisine /faux plafond "]
[9,"Non respect des hauteurs contractuelles de sous faux plafond dans les logements ",null,null,null,null,null,null,null,null,0,null,null,null,null,0,null,"Non chiffré"]
[10,"Gain sur VRD ",null,null,null,null,null,null,null,null,0,null,300,0.6,null,180,null,"Non chiffré"]
[null,"TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P5:P14)","v":5441}]

{"sheet":"PAM","index":20,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,4,1,9],[2,1,4,3],[2,4,2,9],[4,4,4,9],[5,1,5,3],[5,4,5,9],[34,3,34,5],[6,1,6,3],[6,4,6,9],[7,4,7,9],[9,1,9,13],[23,3,23,6],[10,1,10,13]]}
[]
[]
[null,{"$f":"SYNTHESE!D4","v":"POINT 50%"},null,null,"BYMARO"]
[]
[]
[null,"2017-03-06",null,null,{"$f":"SYNTHESE!E6","v":"LES FAUBOURGS D'ANFA "}]
[null,null,null,null,{"$f":"SYNTHESE!E7","v":"CASABLANCA"}]
[]
[]
[]
[null,"PLAN D'AMELIORATION DE LA MARGE"]
[]
[]
[null,null,null,null,null,null,null,"Objectif","Point 20%","Point 50%","Point 80%","ETAT"]
[]
[null,null,"-","Produit financier",null,null,null,250,300,150,0,"Objectif fait++"]
[]
[null,null,"-","Gain sur révision de Prix ",null,null,null,650,650,0,0]
[]
[null,null,"-","Gain sur Prorata Sous traitant",null,null,null,300,300,0,0]
[]
[null,null,"-","Gain sur négociation Fourniture matériel Electrical",null,null,null,500,700,0,0]
[]
[null,null,"-","Gain sur négociation matériel méchanical (BECS , VRV)",null,null,null,300,500,0,0]
[]
[null,null,"-","Gain sur négociations ST VRD ",null,null,null,500,500,0,0]
[]
[null,null,"-","Gain sur le coffrage",null,null,null,250,800,0,0]
[]
[null,null,"-","Gain sur Achat Matériels",null,null,null,150,0,0,0]
[]
[null,null,"-","Négociation CEA",null,null,null,0,2200,0,0]
[]
[null,null,"-","Autres Matériaux",null,null,null,0,500,0,0]
[null,null,"-","Optimisation Frais chantier/Service avec mise en place du Lean management",null,null,null,null,1500]
[]
[]
[null,null,null,null,null,"Soit un TOTAL :",null,{"$f":"SUM(H16:H35)","v":2900},{"$f":"SUM(I16:I35)","v":7950},{"$f":"SUM(J16:J35)","v":150},0,"MAD"]