{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Feuil1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":102,"n_cols":33,"rows_kept":102,"cut":false,"hidden":false,"merged":[[85,17,85,19],[96,26,96,27],[97,29,97,30],[98,29,98,30],[99,26,99,27]]}
["NBRS Consultation","Type\n(Composant / Sous Ensemble / Opération)","Pôle d'Achats","Mini","Articles","Quantité / Produit finis","Référence Plan ","Transmission des fichiers","Référence Devis // Prototypes","Référence Devis // Supply Chain","Etat","Nom du fournisseur","Le FNR est :\n(pays)\n- ISO 9001\n- EN 9100","Délais (en j)","Prix Devis (1)  / Estimation (0)","Prix Unitaires Prototypes","Frais d'outillage ","Cout Unitaire /100 produit finis","CU/500","CU/1000","Cout Totale/100 produits finis","CT/500","CT/1000","Quantité 100","Quantité 1000","transport","Coût du transport par produit finis et par pôle","Part dans le coût de revient total","Cout toatal produits finis /100","Cout toatal produits finis /500","Cout toatal produits finis /1000","Part dans le coût total des composants // 100","Part dans le coût total des composants // 1000"]
[1,"composant","Plastique",null,"IFA24",1,"PLAST-00011 L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,null,367,null,98,61,56,{"$f":"R2*F2","v":98},{"$f":"S2*F2","v":61},{"$f":"T2*F2","v":56},100,1000,0,{"$f":"Z2/X2","v":0},{"$f":"AA2/$AC$100","v":0},{"$f":"U2+(Z2/X2)","v":98},{"$f":"V2+(Z2/500)","v":61},{"$f":"SUM(W2)+(SUM(Z2)/_xlfn.SINGLE(Y2))","v":56},{"$f":"AC2/$AC$93","v":7.581331049650758E-2},{"$f":"AD2/$AE$93","v":7.1148600851100557E-2}]
[1,"composant","Plastique",null,"IFA24",1,"PLAST-00011 L1","OUI","-","10951 / 1.0.0","Terminer","B","EN 9100 (FR)",null,1,0,500,75,67,65,{"$f":"R3*F3","v":75},{"$f":"S3*F3","v":67},{"$f":"T3*F3","v":65},100,1000,0,0,{"$f":"AA3/$AC$100","v":0},75,67,{"$f":"SUM(W3)+(SUM(Z3)/_xlfn.SINGLE(Y3))","v":65},{"$f":"AC3/$AC$93","v":5.8020390686102742E-2},{"$f":"AD3/$AE$93","v":7.8146823885635042E-2}]
[{"$f":"SUM(A2:A3)","v":2},"composant","Plastique","Mini","IFA24",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R2:R3)","v":75},61,56,75,61,56,null,null,null,null,null,{"$f":"MIN(AC2:AC3)","v":75},{"$f":"MIN(AD2:AD3)","v":61},{"$f":"MIN(AE2:AE3)","v":56},{"$f":"MIN(AF2:AF3)","v":5.8020390686102742E-2},{"$f":"MIN(AG2:AG3)","v":7.1148600851100557E-2}]
[1,"composant","Plastique",null,"HFA24",1,"PLAST-00017  L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,null,353,null,100,63,58,{"$f":"R5*F5","v":100},{"$f":"S5*F5","v":63},{"$f":"T5*F5","v":58},100,1000,0,0,{"$f":"AA5/$AC$100","v":0},100,63,{"$f":"SUM(W5)+(SUM(Z5)/_xlfn.SINGLE(Y5))","v":58},{"$f":"AC5/$AC$93","v":7.7360520914803652E-2},{"$f":"AD5/$AE$93","v":7.3481341862612057E-2}]
[1,"composant","Plastique",null,"HFA24",1,"PLAST-00017  L1","OUI","-","10951 / 1.0.0","Terminer","B","EN 9100 (FR)",null,1,0,500,48,40,35,{"$f":"R6*F6","v":48},{"$f":"S6*F6","v":40},{"$f":"T6*F6","v":35},100,1000,0,0,{"$f":"AA6/$AC$100","v":0},48,40,{"$f":"SUM(W6)+(SUM(Z6)/_xlfn.SINGLE(Y6))","v":35},{"$f":"AC6/$AC$93","v":3.7133050039105754E-2},{"$f":"AD6/$AE$93","v":4.6654820230229876E-2}]
[{"$f":"SUM(A5:A6)","v":2},"composant","Plastique","Mini","HFA24",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R5:R6)","v":48},40,35,48,40,35,null,null,null,null,null,{"$f":"MIN(AC5:AC6)","v":48},{"$f":"MIN(AD5:AD6)","v":40},{"$f":"MIN(AE5:AE6)","v":35},{"$f":"MIN(AF5:AF6)","v":3.7133050039105754E-2},{"$f":"MIN(AG5:AG6)","v":4.6654820230229876E-2}]
[1,"composant","Plastique",null,"D24L1",2,"PLAST-00014","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,468,null,{"$f":"222/2","v":111},{"$f":"168/2","v":84},{"$f":"140.75/2","v":70.375},{"$f":"R8*F8","v":222},{"$f":"S8*F8","v":168},{"$f":"T8*F8","v":140.75},100,1000,0,0,{"$f":"AA8/$AC$100","v":0},222,168,140.75,{"$f":"AC8/$AC$93","v":0.17174035643086411},{"$f":"AD8/$AE$93","v":0.19595024496696548}]
[1,"composant","Plastique",null,"D24L1",2,"PLAST-00014","OUI","-","10951 / 1.0.0","Terminer","B","EN 9100 (FR)",null,null,0,null,{"$f":"205+(800/100)","v":213},{"$f":"195+(800/500)","v":196.6},{"$f":"190+(800/1000)","v":190.8},{"$f":"R9*F9","v":426},{"$f":"S9*F9","v":393.2},{"$f":"T9*F9","v":381.6},100,1000,0,0,{"$f":"AA9/$AC$100","v":0},426,393.2,381.6,{"$f":"AC9/$AC$93","v":0.32955581909706355},{"$f":"AD9/$AE$93","v":0.45861688286315966}]
[1,"composant","Plastique",null,"D24L1",2,"PLAST-00014","OUI","-","FK 20210123","En attente retour FRN","R","ISO 9001 (FR) ",45,1,1000,null,330,0,0,{"$f":"R10*F10","v":660},{"$f":"S10*F10","v":0},{"$f":"T10*F10","v":0},100,1000,50,0.5,{"$f":"AA10/$AC$100","v":5.8318525287787343E-4},660.5,0.1,{"$f":"SUM(W10)+(SUM(Z10)/_xlfn.SINGLE(Y10))","v":0.05},{"$f":"AC10/$AC$93","v":0.51096624064227814},{"$f":"AD10/$AE$93","v":1.1663705057557469E-4}]
[{"$f":"SUM(A8:A10)","v":3},"composant","Plastique","Mini","D24L1",2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R8:R10)","v":111},0,0,222,0,{"$f":"U11","v":222},null,null,null,null,null,{"$f":"MIN(AC8:AC10)","v":222},{"$f":"MIN(AD8:AD10)","v":0.1},{"$f":"MIN(AE8:AE10)","v":0.05},{"$f":"MIN(AF8:AF10)","v":0.17174035643086411},{"$f":"MIN(AG8:AG10)","v":1.1663705057557469E-4}]
[1,"composant","Plastique",null,"GF",16,"PLAST-00022 ","OUI",10119,"10119-2","Terminer","T","ISO 9001 (FR) ",11,1,0,9500,6.8,2.95,2.1,{"$f":"R12*F12","v":108.8},{"$f":"S12*F12","v":47.2},{"$f":"T12*F12","v":33.6},100,1000,0,0,{"$f":"AA12/$AC$100","v":0},{"$f":"U12+(Z12/X12)","v":108.8},47.2,33.6,{"$f":"AC12/$AC$93","v":8.4168246755306375E-2},{"$f":"AD12/$AE$93","v":5.5052687871671252E-2}]
[{"$f":"SUM(A12:A12)","v":1},"composant","Plastique","Mini","GF",16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R11:R12)","v":6.8},0,0,108.8,0,33.6,null,null,null,null,null,{"$f":"MIN(AC12:AC12)","v":108.8},{"$f":"MIN(AD12:AD12)","v":47.2},{"$f":"MIN(AE12:AE12)","v":33.6},{"$f":"MIN(AF12:AF12)","v":8.4168246755306375E-2},{"$f":"MIN(AG12:AG12)","v":5.5052687871671252E-2}]
[null,"composant","Plastique","Mini","FA",1]
[1,"composant","Usinage",null,"GB24",2,"MET-00007 L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,50.25,null,{"$f":"16.5/2","v":8.25},{"$f":"8/2","v":4},{"$f":"5.5/2","v":2.75},{"$f":"R15*F15","v":16.5},{"$f":"S15*F15","v":8},{"$f":"T15*F15","v":5.5},100,1000,0,{"$f":"Z15/X15","v":0},{"$f":"AA15/$AC$100","v":0},{"$f":"U15+(Z15/X15)","v":16.5},8,5.5,{"$f":"AC15/$AC$93","v":1.2764485950942603E-2},{"$f":"AD15/$AE$93","v":9.3309640460459749E-3}]
[1,"composant","Usinage",null,"GB24",2,"MET-00007 L1","OUI","-","10951 / 1.0.0","Terminer","B","EN 9100 (FR)",null,null,0,300,{"$f":"8+(300/100)","v":11},{"$f":"3.6+(300/500)","v":4.2},{"$f":"3+(300/1000)","v":3.3},{"$f":"R16*F16","v":22},{"$f":"S16*F16","v":8.4},{"$f":"T16*F16","v":6.6},100,1000,0,0,{"$f":"AA16/$AC$100","v":0},22,8.4,6.6,{"$f":"AC16/$AC$93","v":1.7019314601256802E-2},{"$f":"AD16/$AE$93","v":9.7975122483482738E-3}]
[1,"composant","Usinage",null,"GB24",2,"MET-00007 L1","OUI","-","FK 20210123","En attente retour FRN","R","ISO 9001 (FR) ",45,1,null,null,18,17,16,{"$f":"R17*F17","v":36},{"$f":"S17*F17","v":34},{"$f":"T17*F17","v":32},100,1000,50,0.5,{"$f":"AA17/$AC$100","v":5.8318525287787343E-4},36.5,34.1,{"$f":"SUM(W17)+(SUM(Z17)/_xlfn.SINGLE(Y17))","v":32.049999999999997},{"$f":"AC17/$AC$93","v":2.8236590133903332E-2},{"$f":"AD17/$AE$93","v":3.9773234246270966E-2}]
[{"$f":"SUM(A15:A17)","v":3},"composant","Usinage","Mini","GB24",2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R15:R17)","v":8.25},4,2.75,16.5,8,5.5,null,null,null,null,null,{"$f":"MIN(AC15:AC17)","v":16.5},{"$f":"MIN(AD15:AD17)","v":8},{"$f":"MIN(AE15:AE17)","v":5.5},{"$f":"MIN(AF15:AF17)","v":1.2764485950942603E-2},{"$f":"MIN(AG15:AG17)","v":9.3309640460459749E-3}]
[1,"composant","Tolerie",null,"TB",1,"MET-00015 L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,175,null,130.5,115,106,{"$f":"R19*F19","v":130.5},{"$f":"S19*F19","v":115},{"$f":"T19*F19","v":106},100,1000,0,0,{"$f":"AA19/$AC$100","v":0},{"$f":"U19+(Z19/X19)","v":130.5},115,{"$f":"SUM(W19)+(SUM(Z19)/_xlfn.SINGLE(Y19))","v":106},{"$f":"AC19/$AC$93","v":0.10095547979381876},{"$f":"AD19/$AE$93","v":0.13413260816191089}]
[1,"composant","Tolerie",null,"TB",1,"MET-00015 L1","OUI","-",4643,"Terminer","M","EN 9100 (FR)",null,1,null,null,143.44999999999999,123.67,109.32,{"$f":"R20*F20","v":143.44999999999999},{"$f":"S20*F20","v":123.67},{"$f":"T20*F20","v":109.32},100,1000,0,0,{"$f":"AA20/$AC$100","v":0},{"$f":"U20+(Z20/X20)","v":143.44999999999999},123.67,{"$f":"SUM(W20)+(SUM(Z20)/_xlfn.SINGLE(Y20))","v":109.32},{"$f":"AC20/$AC$93","v":0.11097366725228583},{"$f":"AD20/$AE$93","v":0.14424504044681322}]
[1,"composant","Tolerie",null,"TB",1,"MET-00015 L1","OUI","-","43919-01","Terminer","L","EN 9100 (FR)",null,1,null,750,129.54,123.52,117.86,{"$f":"R21*F21","v":129.54},{"$f":"S21*F21","v":123.52},{"$f":"T21*F21","v":117.86},100,1000,50,0.5,{"$f":"AA21/$AC$100","v":5.8318525287787343E-4},{"$f":"U21+(Z21/X21)","v":130.04},123.61999999999999,{"$f":"SUM(W21)+(SUM(Z21)/_xlfn.SINGLE(Y21))","v":117.91},{"$f":"AC21/$AC$93","v":0.10059962139761067},{"$f":"AD21/$AE$93","v":0.1441867219215254}]
[1,"composant","Tolerie",null,"TB",1,"MET-00015 L1","OUI","-","-","Terminer","V",null,null,1,null,null,103.9,88.9,80.900000000000006,{"$f":"R22*F22","v":103.9},{"$f":"S22*F22","v":88.9},{"$f":"T22*F22","v":80.900000000000006}]
[null,null,null,null,null,null,null,null,null,null,"En attente retour FRN","R"]
[{"$f":"SUM(A19:A21)","v":3},"composant","Tolerie","Mini","TB",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R19:R22)","v":103.9},{"$f":"MIN(S19:S22)","v":88.9},80.900000000000006,103.9,88.9,80.900000000000006,null,null,null,null,null,{"$f":"MIN(AC19:AC19)","v":130.5},{"$f":"MIN(AD19:AD19)","v":115},{"$f":"MIN(AE19:AE19)","v":106},{"$f":"MIN(AF19:AF19)","v":0.10095547979381876},{"$f":"MIN(AG19:AG19)","v":0.13413260816191089}]
[1,"composant","Tolerie",null,"BE",1,"MET-00024","OUI","-","En attente","En attente retour FRN","X","ISO 9001 (FR) "]
[1,"composant","Tolerie",null,"BE",1,"MET-00024","NON","-","-","A Faire","Y","ISO 9001 (FR) "]
[{"$f":"SUM(A25:A25)","v":1},"composant","Tolerie","Mini","BE",0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R25:R26)","v":0},{"$f":"MIN(S25:S26)","v":0},0,0,0,0,null,null,null,null,null,{"$f":"MIN(AC25:AC26)","v":0},{"$f":"MIN(AD25:AD26)","v":0},0,0,{"$f":"MIN(AG25:AG26)","v":0}]
[1,"composant","Tolerie",null,"TC24",1,"MET-00017 L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,157,null,144.5,126,115,{"$f":"R28*F28","v":144.5},{"$f":"S28*F28","v":126},{"$f":"T28*F28","v":115},100,1000,0,0,{"$f":"AA28/$AC$100","v":0},144.5,126,{"$f":"SUM(W28)+(SUM(Z28)/_xlfn.SINGLE(Y28))","v":115},{"$f":"AC28/$AC$93","v":0.11178595272189128},{"$f":"AD28/$AE$93","v":0.14696268372522411}]
[1,"composant","Tolerie",null,"TC24",1,"MET-00017 L1","OUI","-","FK 20210123","Terminer","R","EN 9100 (FR)",35,1,null,null,39,35,34.5,{"$f":"R29*F29","v":39},{"$f":"S29*F29","v":35},{"$f":"T29*F29","v":34.5},100,1000,50,0.5,{"$f":"AA29/$AC$100","v":5.8318525287787343E-4},39.5,35.1,{"$f":"SUM(W29)+(SUM(Z29)/_xlfn.SINGLE(Y29))","v":34.549999999999997},{"$f":"AC29/$AC$93","v":3.0557405761347443E-2},{"$f":"AD29/$AE$93","v":4.0939604752026716E-2}]
[1,"composant","Tolerie",null,"TC24",1,"MET-00017 L1","OUI","-","En attente","En attente retour FRN","M","EN 9100 (FR)"]
[1,"composant","Tolerie",null,"TC24",1,"MET-00017 L1","OUI","-","43919-01","Terminer","L","EN 9100 (FR)",null,1,null,350,70.55,67.260000000000005,64.17,{"$f":"R31*F31","v":70.55},{"$f":"S31*F31","v":67.260000000000005},{"$f":"T31*F31","v":64.17},100,1000,50,0.5,1.1343257170923601E-3,{"$f":"U31+(Z31/X31)","v":71.05},{"$f":"V31+(Z31/500)","v":67.36},{"$f":"SUM(W31)+(SUM(Z31)/_xlfn.SINGLE(Y31))","v":64.22},{"$f":"AC31/$AC$93","v":5.496465010996799E-2},{"$f":"AD31/$AE$93","v":7.8566717267707101E-2}]
[1,"composant","Tolerie",null,"TC24",1,"MET-00017 L1","OUI","-",null,"Terminer","V","EN 9100 (FR)",null,1,null,null,56.07,46.07,41.07,{"$f":"R32*F32","v":56.07},{"$f":"S32*F32","v":46.07},{"$f":"T32*F32","v":41.07},100,1000,50,0.5,1.1343257170923601E-3,56.57,46.17,41.12,{"$f":"AC32/$AC$93","v":4.3762846681504423E-2},{"$f":"AD32/$AE$93","v":5.3851326250742834E-2}]
[{"$f":"SUM(A28:A31)","v":4},"composant","Tolerie","Mini","TC24",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R28:R32)","v":39},{"$f":"MIN(S28:S32)","v":35},34.5,39,35,34.5,{"$f":"MIN(X28:X31)","v":100},{"$f":"MIN(Y28:Y31)","v":1000},null,null,null,{"$f":"MIN(AC28:AC31)","v":39.5},{"$f":"MIN(AD28:AD31)","v":35.1},{"$f":"MIN(AE28:AE31)","v":34.549999999999997},{"$f":"MIN(AF28:AF31)","v":3.0557405761347443E-2},{"$f":"MIN(AG28:AG31)","v":4.0939604752026716E-2}]
[1,"composant","Tolerie",null,"EF BMS24",4," MET-00019  L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,40.5,null,{"$f":"12/4","v":3},{"$f":"8/4","v":2},{"$f":"6.5/4","v":1.625},{"$f":"R34*F34","v":12},{"$f":"S34*F34","v":8},{"$f":"T34*F34","v":6.5},100,1000,0,0,{"$f":"AA34/$AC$100","v":0},12,8,{"$f":"SUM(W34)+(SUM(Z34)/_xlfn.SINGLE(Y34))","v":6.5},{"$f":"AC34/$AC$93","v":9.2832625097764385E-3},{"$f":"AD34/$AE$93","v":9.3309640460459749E-3}]
[{"$f":"SUM(A34:A34)","v":1},"composant","Tolerie","Mini","EF BMS24",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R34:R34)","v":3},2,1.625,12,8,6.5,null,null,null,null,null,{"$f":"MIN(AC34:AC34)","v":12},{"$f":"MIN(AD34:AD34)","v":8},{"$f":"MIN(AE34:AE34)","v":6.5},{"$f":"MIN(AF34:AF34)","v":9.2832625097764385E-3},{"$f":"MIN(AG34:AG34)","v":9.3309640460459749E-3}]
[1,"composant","Tolerie",null,"BP24L1",4,"MET-00020 L1","OUI","0021732/0","002175/0","Terminer","N","ISO 9001 (FR) ",21,1,49,null,{"$f":"13/4","v":3.25},{"$f":"9.5/4","v":2.375},{"$f":"7.5/4","v":1.875},{"$f":"R36*F36","v":13},{"$f":"S36*F36","v":9.5},{"$f":"T36*F36","v":7.5},100,1000,0,{"$f":"Z36/X36","v":0},{"$f":"AA36/$AC$100","v":0},{"$f":"U36+(Z36/X36)","v":13},9.5,{"$f":"SUM(W36)+(SUM(Z36)/_xlfn.SINGLE(Y36))","v":7.5},{"$f":"AC36/$AC$93","v":1.0056867718924474E-2},{"$f":"AD36/$AE$93","v":1.1080519804679594E-2}]
[{"$f":"SUM(A36:A36)","v":1},"composant","Tolerie","Mini","BP24L1",4,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R36:R36)","v":3.25},2.375,1.875,13,9.5,7.5,null,null,null,null,null,{"$f":"MIN(AC36:AC36)","v":13},{"$f":"MIN(AD36:AD36)","v":9.5},{"$f":"MIN(AE36:AE36)","v":7.5},{"$f":"MIN(AF36:AF36)","v":1.0056867718924474E-2},{"$f":"MIN(AG36:AG36)","v":1.1080519804679594E-2}]
[1,"composant","Tolerie",null,"LIL1",49,"MET-00006","OUI","0021732/0","En attente","En attente retour FRN","N","ISO 9001 (FR) ",21,0,4.75,null,3,null,null,{"$f":"R38*F38","v":147}]
[1,"composant","Tolerie",null,"LIL1",49,"MET-00006","OUI","-","D193191","Terminer","K","ISO 9001 (FR) ",null,1,null,null,1.5,0.95,0.9,{"$f":"R39*F39","v":73.5},{"$f":"S39*F39","v":46.55},{"$f":"T39*F39","v":44.1},100,1000,20,{"$f":"Z39/X39","v":0.2},{"$f":"AA39/$AC$100","v":2.3327410115114939E-4},{"$f":"U39+(Z39/X39)","v":73.7},{"$f":"V39+(Z39/500)","v":46.589999999999996},{"$f":"SUM(W39)+(SUM(Z39)/_xlfn.SINGLE(Y39))","v":44.120000000000005},{"$f":"AC39/$AC$93","v":5.7014703914210291E-2},{"$f":"AD39/$AE$93","v":5.4341201863160243E-2}]
[1,"composant","Tolerie",null,"LIL1",49,"MET-00006","OUI","-","En attente","En attente retour FRN","J","EN 9100 (FR)"]
[{"$f":"SUM(A38:A40)","v":3},"composant","Tolerie","Mini","LIL1",49,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R38:R38)","v":3},0,0,{"$f":"MIN(U38:U40)","v":73.5},0,{"$f":"U41","v":73.5}]
[1,"composant","Tolerie",null,"LP",14,"MET-00005","OUI","0021732/0","AE1","En attente retour FRN","N","ISO 9001 (FR) ",21,0,9.5,null,7,null,null,{"$f":"R42*F42","v":98}]
[1,"composant","Tolerie",null,"LP",49,"MET-00005","OUI","-","AE2","Terminer","K","ISO 9001 (FR) ",null,1,null,null,1.5,0.95,0.9,{"$f":"R43*F43","v":73.5},{"$f":"S43*F43","v":46.55},{"$f":"T43*F43","v":44.1},100,1000,20,{"$f":"Z43/X43","v":0.2},{"$f":"AA43/$AC$100","v":2.3327410115114939E-4},{"$f":"U43+(Z43/X43)","v":73.7},{"$f":"V43+(Z43/500)","v":46.589999999999996},{"$f":"SUM(W43)+(SUM(Z43)/_xlfn.SINGLE(Y43))","v":44.120000000000005},{"$f":"AC43/$AC$93","v":5.7014703914210291E-2},{"$f":"AD43/$AE$93","v":5.4341201863160243E-2}]
[1,"composant","Tolerie",null,"LP",49,"MET-00005","OUI","-","AE3","En attente retour FRN","J","EN 9100 (FR)"]
[{"$f":"SUM(A42:A44)","v":3},"composant","Tolerie","Mini","LP",49,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R42:R42)","v":7},0,0,98,0,{"$f":"U45","v":98}]
[1,"composant","Tolerie",null,"E24",1,"MET-00010 L1","OUI","0021732/0","AZ1","Terminer","N","ISO 9001 (FR) ",21,null,85,null,32,20,15,{"$f":"R46*F46","v":32},{"$f":"S46*F46","v":20},{"$f":"T46*F46","v":15},100,1000,0,{"$f":"Z46/X46","v":0},{"$f":"AA46/$AC$100","v":0},32,20,{"$f":"SUM(W46)+(SUM(Z46)/_xlfn.SINGLE(Y46))","v":15},{"$f":"AC46/$AC$93","v":2.4755366692737167E-2},{"$f":"AD46/$AE$93","v":2.3327410115114938E-2}]
[1,"composant","Tolerie",null,"E24",1,"MET-00010 L1","OUI","0021732/0","AZ2","En attente retour FRN","R","ISO 9001 (FR) ",45,1,null,null,15,12,11.5,{"$f":"R47*F47","v":15},{"$f":"S47*F47","v":12},{"$f":"T47*F47","v":11.5},100,1000,50,{"$f":"Z47/X47","v":0.5},{"$f":"AA47/$AC$100","v":5.8318525287787343E-4},15.5,12.1,{"$f":"SUM(W47)+(SUM(Z47)/_xlfn.SINGLE(Y47))","v":11.55},{"$f":"AC47/$AC$93","v":1.1990880741794566E-2},{"$f":"AD47/$AE$93","v":1.4113083119644536E-2}]
[1,"composant","Tolerie",null,"E24",1,"MET-00010 L1","OUI","-","AZ3","Terminer","B","EN 9100 (FR)",null,1,0,300,8.5,4.3499999999999996,3.8,{"$f":"R48*F48","v":8.5},{"$f":"S48*F48","v":4.3499999999999996},{"$f":"T48*F48","v":3.8},100,1000,0,{"$f":"Z48/X48","v":0},{"$f":"AA48/$AC$100","v":0},8.5,4.3499999999999996,{"$f":"SUM(W48)+(SUM(Z48)/_xlfn.SINGLE(Y48))","v":3.8},{"$f":"AC48/$AC$93","v":6.5756442777583106E-3},{"$f":"AD48/$AE$93","v":5.0737117000374983E-3}]
[{"$f":"SUM(A46:A48)","v":3},"composant","Tolerie","Mini","E24",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R48:R48)","v":8.5},4.3499999999999996,3.8,8.5,4.3499999999999996,3.8,null,null,null,null,null,{"$f":"MIN(AC46:AC48)","v":8.5},{"$f":"MIN(AD46:AD48)","v":4.3499999999999996},{"$f":"MIN(AE46:AE48)","v":3.8},{"$f":"MIN(AF46:AF48)","v":6.5756442777583106E-3},{"$f":"MIN(AG46:AG48)","v":5.0737117000374983E-3}]
[null,"composant","Visserie","Mini","Rivet FRAISE 3.2x8-ETANCHE",22,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,{"$f":"R50*F50","v":2.2000000000000002},null,{"$f":"U50","v":2.2000000000000002}]
[null,"composant","Visserie","Mini","Rivet 3.2x8",14,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,1.4000000000000001,null,1.4000000000000001]
[null,"composant","Visserie","Mini","vis F HC M 4 X  20",4,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.314,0.28199999999999997,0.28199999999999997,1.256,{"$f":"S52*F52","v":1.1279999999999999},{"$f":"T52*F52","v":1.1279999999999999},100,1000,0,{"$f":"Z52/X52","v":0},{"$f":"AA52/$AC$100","v":0},{"$f":"U52+(Z52/X52)","v":1.256},{"$f":"V52+(Z52/500)","v":1.1279999999999999},{"$f":"SUM(W52)+(SUM(Z52)/_xlfn.SINGLE(Y52))","v":1.1279999999999999},{"$f":"AC52/$AC$93","v":9.7164814268993385E-4},{"$f":"AD52/$AE$93","v":1.3156659304924823E-3}]
[null,"composant","Visserie","Mini"," vis F HC M 4 X  12",12,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.14299999999999999,0.129,0.129,1.7159999999999997,1.548,1.548,100,1000,0,0,0,{"$f":"U53+(Z53/X53)","v":1.7159999999999997},{"$f":"V53+(Z53/500)","v":1.548},1.548,1.3275065388980306E-3,1.8055415429098962E-3]
[null,"composant","Visserie","Mini","vis HM  4 X   8",2,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.111,0.1,0.1,0.222,0.2,0.2,100,1000,0,0,0,{"$f":"U54+(Z54/X54)","v":0.222},{"$f":"V54+(Z54/500)","v":0.2},0.2,1.717403564308641E-4,2.3327410115114939E-4]
[null,"composant","Visserie","Mini","vis CHc M 4 X  20 ",24,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.36099999999999999,0.34200000000000003,0.34200000000000003,8.6639999999999997,8.2080000000000002,8.2080000000000002,100,1000,0,0,0,{"$f":"U55+(Z55/X55)","v":8.6639999999999997},{"$f":"V55+(Z55/500)","v":8.2080000000000002},8.2080000000000002,6.7025155320585882E-3,9.5735691112431697E-3]
[null,"composant","Visserie","Mini","vis CHc M 3 x  10 ",8,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.32100000000000001,0.28899999999999998,0.28899999999999998,2.5680000000000001,2.3119999999999998,2.3119999999999998,100,1000,0,0,0,{"$f":"U56+(Z56/X56)","v":2.5680000000000001},{"$f":"V56+(Z56/500)","v":2.3119999999999998},2.3119999999999998,1.9866181770921577E-3,2.6966486093072863E-3]
[null,"composant","Visserie","Mini","vis CHc M 3 x  25",4,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.13,0.11700000000000001,0.11700000000000001,0.52,0.46800000000000003,0.46800000000000003,100,1000,0,0,0,{"$f":"U57+(Z57/X57)","v":0.52},{"$f":"V57+(Z57/500)","v":0.46800000000000003},0.46800000000000003,4.0227470875697899E-4,5.4586139669368953E-4]
[null,"composant","Visserie","Mini","ECROU M4",2,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,0,0,0.2,0,0,100,1000,0,null,null,null,"-"]
[null,"composant","Visserie","Mini","vis F HC M 3 X 8",2,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.13100000000000001,0.11799999999999999,0.11799999999999999,0.26200000000000001,0.23599999999999999,0.23599999999999999,100,1000,0,0,{"$f":"AA59/$AC$100","v":0},{"$f":"U59+(Z59/X59)","v":0.26200000000000001},0.23599999999999999,{"$f":"SUM(W59)+(SUM(Z59)/_xlfn.SINGLE(Y59))","v":0.23599999999999999},{"$f":"AC59/$AC$93","v":2.0268456479678558E-4},{"$f":"AD59/$AE$93","v":2.7526343935835627E-4}]
[null,"composant","Visserie","Mini","vis CHc M 3 x 5",4,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,0.4,null,{"$f":"U60","v":0.4},100]
[null,"composant","Visserie","Mini","ECROU H M3",10,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,1,null,1,100]
[null,"composant","Visserie","Mini","ECROU BAS HM M10",2,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,0.2,null,0.2,100]
[null,"composant","Visserie","Mini","vis F HC M 3 X  16",4,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.34699999999999998,0.312,0.312,1.3879999999999999,{"$f":"S63*F63","v":1.248},{"$f":"T63*F63","v":1.248},100,1000,0,{"$f":"Z63/X63","v":0},{"$f":"AA63/$AC$100","v":0},{"$f":"U63+(Z63/X63)","v":1.3879999999999999},1.248,{"$f":"SUM(W63)+(SUM(Z63)/_xlfn.SINGLE(Y63))","v":1.248},{"$f":"AC63/$AC$93","v":1.0737640302974747E-3},{"$f":"AD63/$AE$93","v":1.4556303911831721E-3}]
[null,"composant","Visserie","Mini","Ecrou m12 plastique",2,"-",null,null,null,"A Faire",null,null,0,0,null,null,0.1,null,null,0.2,null,{"$f":"U64","v":0.2},100]
[null,"composant","Plastique","Mini","ENTRETOISE F-F",12,"M4-50",null,null,null,"A Faire","H",null,null,0,null,null,1,null,null,12,null,12,100]
[null,"composant","Visserie","Mini","vis m5x10",2,"-","-","Consultation internet","Consultation internet","Terminer","S","ISO 9001 (FR) ",3,1,null,null,0.29899999999999999,0.26900000000000002,0.26900000000000002,0.59799999999999998,{"$f":"S66*F66","v":0.53800000000000003},{"$f":"T66*F66","v":0.53800000000000003},100,1000,0,0,{"$f":"AA66/$AC$100","v":0},{"$f":"U66+(Z66/X66)","v":0.59799999999999998},0.53800000000000003,{"$f":"SUM(W66)+(SUM(Z66)/_xlfn.SINGLE(Y66))","v":0.53800000000000003},{"$f":"AC66/$AC$93","v":4.626159150705258E-4},{"$f":"AD66/$AE$93","v":6.2750733209659189E-4}]
[null,"composant","Electronique",null,"CM",1,"B10","ok","-","-","En attente retour FRN","A","ISO 9001 (FR)",45,1,null,null,null,null,15.82,null,null,{"$f":"T67*F67","v":15.82},null,1000,50,{"$f":"Z67/Y67","v":0.05},{"$f":"AA67/$AC$100","v":5.8318525287787347E-5},null,null,{"$f":"SUM(W67)+(SUM(Z67)/_xlfn.SINGLE(Y67))","v":15.870000000000001},null,{"$f":"AE67/$AE$93","v":1.8510299926343704E-2}]
[null,"composant","Electronique",null,"CM",1,"B11","ok","-","-","En attente retour FRN","S","ISO 9001 (FR)",45]
[null,"composant","Electronique",null,"CM",1,"B12","ok","-","-","En attente retour FRN","D","ISO 9001 (FR)",45]
[null,"composant","Electronique","Mini","CM",1,"B13","ok","-",null,"Terminer","F","-",45,1,null,null,18.98,17.95,17.28,{"$f":"R70*F70","v":18.98},{"$f":"S70*F70","v":17.95},{"$f":"T70*F70","v":17.28},100,1000,25,{"$f":"Z70/X70","v":0.25},{"$f":"AA70/$AC$100","v":2.9159262643893672E-4},{"$f":"U70+(Z70/X70)","v":19.23},{"$f":"V70+(Z70/500)","v":18},{"$f":"SUM(W70)+(SUM(Z70)/_xlfn.SINGLE(Y70))","v":17.305},{"$f":"AC70/$AC$93","v":1.4876428171916742E-2},{"$f":"AD70/$AE$93","v":2.0994669103603442E-2}]
[null,"composant","Electronique",null,"CM",1,"B14","ok","-",null,"Terminer","F","-",45,1,null,null,21.75,20.93,20.93,{"$f":"R71*F71","v":21.75},{"$f":"S71*F71","v":20.93},{"$f":"T71*F71","v":20.93},100,1000,25,0.25,{"$f":"AA71/$AC$100","v":2.9159262643893672E-4},{"$f":"U71+(Z71/X71)","v":22},20.98,{"$f":"SUM(W71)+(SUM(Z71)/_xlfn.SINGLE(Y71))","v":20.954999999999998},{"$f":"AC71/$AC$93","v":1.7019314601256802E-2},{"$f":"AD71/$AE$93","v":2.4470453210755569E-2}]
[1,"composant","Electronique","Mini","CM",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R67:R71)","v":18.98},{"$f":"MIN(S67:S71)","v":17.95},15.82,18.98,17.95,15.82,null,null,null,null,null,{"$f":"MIN(AC67:AC71)","v":19.23},{"$f":"MIN(AD67:AD71)","v":18},15.870000000000001,{"$f":"MIN(AF69:AF71)","v":1.4876428171916742E-2},{"$f":"MIN(AG69:AG71)","v":2.0994669103603442E-2}]
[null,"composant","Electronique","Mini","A11",2,"A2",null,null,null,"A Faire",null,null,0,0,null,null,40,null,null,{"$f":"R73*F73","v":80},null,{"$f":"U73","v":80},100]
[null,"S-Ensemble","Electronique","Mini","A12",1,"A3",null,null,null,"A Faire","U",null,0,0,null,null,40,null,null,40,null,40,100]
[null,"S-Ensemble","Electronique","Mini","A13",1,"A4",null,null,null,"A Faire","U",null,0,0,null,null,40,null,null,40,null,40,100]
[null,"composant","Electronique","Mini","A14",0,"A5",null,null,null,"A Faire",null,null,0,0,null,null,1,null,null,0,null,null,100]
[null,"composant","Electronique","Mini","A15",1,"A6",null,null,null,"A Faire",null,null,0,0,null,null,1,null,null,1,null,{"$f":"U77","v":1},100]
[null,"composant","Electronique","Mini","A16",0,"A7","-",null,null,"Terminer","I","ISO 9001 (CN) ",30,1,{"$f":"16.75+35.41","v":52.16},null,18.46,15.27,14.73,0,{"$f":"S78*F78","v":0},{"$f":"T78*F78","v":0},100,1000,224.5,{"$f":"Z78/X78","v":2.2450000000000001},{"$f":"AA78/$AC$100","v":2.6185017854216518E-3},{"$f":"SUM(U78)+(SUM(Z78)/X78)","v":2.2450000000000001},0.44900000000000001,{"$f":"SUM(W78)+(SUM(Z78)/_xlfn.SINGLE(Y78))","v":0.22450000000000001},{"$f":"AC78/$AC$93","v":1.7367436945373421E-3},{"$f":"AD78/$AE$93","v":5.237003570843303E-4}]
[null,"composant","Electronique","Mini","A17",1,"A8",null,null,null,"Terminer","C",null,55,1,null,{"$f":"1162+420+290+1470","v":3342},141.5,141.5,138.30000000000001,141.5,{"$f":"S79*F79","v":141.5},{"$f":"T79*F79","v":138.30000000000001},100,1000,50,0.5,{"$f":"AA79/$AC$100","v":5.8318525287787343E-4},{"$f":"SUM(U79)+(SUM(Z79)/X79)","v":142},141.6,{"$f":"SUM(W79)+(SUM(Z79)/_xlfn.SINGLE(Y79))","v":138.35000000000002},{"$f":"AC79/$AC$93","v":0.10985193969902118},{"$f":"AD79/$AE$93","v":0.16515806361501376}]
[null,"composant","Electronique","Mini","A18",1,"A9",null,null,null,"Terminer","C",null,55,1,null,{"$f":"585+420+290+930","v":2225},230.55,230.55,222.9,230.55,{"$f":"S80*F80","v":230.55},{"$f":"T80*F80","v":222.9},100,1000,50,0.5,{"$f":"AA80/$AC$100","v":5.8318525287787343E-4},{"$f":"SUM(U80)+(SUM(Z80)/X80)","v":231.05},230.65,{"$f":"SUM(W80)+(SUM(Z80)/_xlfn.SINGLE(Y80))","v":222.95000000000002},{"$f":"AC80/$AC$93","v":0.17874148357365385},{"$f":"AD80/$AE$93","v":0.26902335715256304}]
[null,"composant","Electronique","Mini","A19",1,"A10",null,null,null,"A Faire",null,null,0,0,null,null,100,null,222.9,100,null,{"$f":"U81","v":100},100]
[null,"composant","Electronique","Mini","A20",1,"A11",null,null,null,"A Faire",null,null,null,1,null,null,100,null,null,100,null,100,100]
[null,"composant","Electronique","Mini","A21",1,"A12A",null,null,null,"A Faire","O",null,null,1,null,null,50,null,null,50,null,50,100]
[null,"composant","Electronique","Mini","A22",2,"A13",null,null,null,"A Faire",null,null,0,0,null,null,1,null,null,2,null,2,100]
[1,"composant","Accumulateur",null,"ACCP",56,"26A650","-","-",null,"Terminer","Z","ISO 9001 (DE)",15,null,null,null,5,4.93,3.85,280,{"$f":"S85*F85","v":276.08},{"$f":"T85*F85","v":215.6},100,1000,30,{"$f":"Z85/X85","v":0.3},{"$f":"AA85/$AC$100","v":3.4991115172672402E-4},{"$f":"U85+(Z85/X85)","v":280.3},{"$f":"V85+(Z85/500)","v":276.14},{"$f":"SUM(W85)+(SUM(Z85)/_xlfn.SINGLE(Y85))","v":215.63},{"$f":"AC85/$AC$93","v":0.21684154012419465},{"$f":"AD85/$AE$93","v":0.32208155145939193}]
[1,"composant","Accumulateur",null,"ACCP",56,"26A650","-","-",null,"Terminer","Q","ISO 9001 (CN) ",15,null,null,null,3.05,null,null,170.79999999999998,null,null,100,1000,710,{"$f":"Z86/X86","v":7.1},{"$f":"AA86/$AC$100","v":8.281230590865803E-3},{"$f":"U86+(Z86/X86)","v":177.89999999999998},1.42,{"$f":"SUM(U86)+(SUM(Z86)/_xlfn.SINGLE(Y86))","v":171.51},0.13762436670743569,1.6562461181731604E-3]
[1,"composant","Accumulateur",null,"ACCP",56,"26A650","-","-",null,"Terminer","E","ISO 9001 (CN) ",35,1,null,null,2.8,2.6,2.1,156.79999999999998,{"$f":"S87*F87","v":145.6},{"$f":"T87*F87","v":117.60000000000001},100,1000,300,{"$f":"Z87/X87","v":3},{"$f":"AA87/$AC$100","v":3.4991115172672404E-3},{"$f":"U87+(Z87/X87)","v":159.79999999999998},146.19999999999999,{"$f":"SUM(W87)+(SUM(Z87)/_xlfn.SINGLE(Y87))","v":117.9},{"$f":"AC87/$AC$93","v":0.12362211242185622},0.17052336794149017]
[{"$f":"SUM(A85:A87)","v":3},"composant","Accumulateur","Mini","ACCP",56,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R86:R87)","v":2.8},{"$f":"MIN(S86:S87)","v":2.6},2.1,{"$f":"MIN(U85:U87)","v":156.79999999999998},{"$f":"MIN(V85:V87)","v":145.6},{"$f":"MIN(W85:W87)","v":117.60000000000001},null,null,null,null,null,{"$f":"MIN(AC85:AC87)","v":159.79999999999998},{"$f":"MIN(AD85:AD87)","v":1.42},117.9,{"$f":"MIN(AF85:AF87)","v":0.12362211242185622},{"$f":"MIN(AG85:AG87)","v":1.6562461181731604E-3}]
[1,"composant","Emballage",null,"EMBALAGE 1",1,"C1","-","-",null,"Terminer","G","ISO 9001 (FR) ",4,1,null,null,5.6,4.5,3.5,{"$f":"R89*F89","v":5.6},{"$f":"S89*F89","v":4.5},{"$f":"T89*F89","v":3.5},100,1000,50,{"$f":"Z89/X89","v":0.5},{"$f":"AA89/$AC$100","v":5.8318525287787343E-4},{"$f":"U89+(Z89/X89)","v":6.1},4.5999999999999996,{"$f":"SUM(W89)+(SUM(Z89)/_xlfn.SINGLE(Y89))","v":3.55},{"$f":"AC89/$AC$93","v":4.7189917758030222E-3},{"$f":"AD89/$AE$93","v":5.3653043264764349E-3}]
[1,"composant","Emballage",null,"Emballage",1,"C2",null,null,null,"Negociation","P","ISO 9001 (FR) ",4,null,null,null,22,null,null,{"$f":"R90*F90","v":22},null,null,100,1000,55,{"$f":"Z90/X90","v":0.55000000000000004},{"$f":"AA90/$AC$100","v":6.4150377816566079E-4},{"$f":"U90+(Z90/X90)","v":22.55},null,null,{"$f":"AC90/$AC$93","v":1.7444797466288225E-2}]
[{"$f":"SUM(A89:A90)","v":2},"composant","Emballage","Mini","Emballage",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(R89:R90)","v":5.6},{"$f":"MIN(S89:S90)","v":4.5},3.5,{"$f":"MIN(U89:U90)","v":5.6},{"$f":"MIN(V89:V90)","v":4.5},3.5,null,null,null,null,null,{"$f":"MIN(AC89:AC90)","v":6.1},{"$f":"MIN(AD89:AD90)","v":4.5999999999999996},3.55,{"$f":"MIN(AF89:AF90)","v":4.7189917758030222E-3},{"$f":"MIN(AG89:AG90)","v":5.3653043264764349E-3}]
[null,null,null,null,null,{"$f":"SUM(F2:F91)","v":817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R4+R7+R11+R13+R18+R24+R33+R35+R37+R49+SUM(R50:R66)+SUM(R67:R84)+R88+R91)","v":1242.1769999999999},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC4+AC7+AC11+AC13+AC18+AC24+AC33+AC35+AC37+AC49+SUM(AC50:AC66)+SUM(AC67:AC84)+AC88+AC91)","v":1292.6489999999997},{"$f":"SUM(AD4+AD7+AD11+AD13+AD18+AD24+AD33+AD35+AD37+AD49+SUM(AD50:AD66)+SUM(AD67:AD84)+AD88+AD91)","v":779.83500000000004},{"$f":"SUM(AE4+AE7+AE11+AE13+AE18+AE24+AE33+AE35+AE37+AE49+SUM(AE50:AE66)+SUM(AE67:AE84)+AE88+AE91)","v":857.3605},{"$f":"SUM(AF4,AF7,AF11,AF13,AF18,AF24,AF33,AF35,AF37,AF49,AF50:AF66,AF67:AF84,AF88,AF91)","v":1.0000000000000002},{"$f":"SUM(AG4,AG7,AG11,AG13,AG18,AG24,AG33,AG35,AG37,AG49,AG50:AG66,AG67:AG84,AG88,AG91)","v":0.92808684328237678}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"objectif ",1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût unitaire pour 100 produits finis :",null,{"$f":"AC93","v":1292.6489999999997},null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ECONOMIES D'ECHELLE :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC100-AC97","v":-435.28849999999966}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût unitaire pour 1000 produiyts foinis :",null,{"$f":"AE93","v":857.3605}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Immo financière totale :\n(prends en compte les composants déjà achetés)",{"$f":"R93","v":1242.1769999999999}]